Valuation Lasernet Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-24 pm EDT			5-day change	1st Jan Change
29.80 ^SEK	0.00%		-0.33%	+12.03%

Jul. 23	Tabellae BidCo Secures 92% Stake in Lasernet Group; Offer Period Extended	MT
Jul. 23	Bidder Tabellae completes takeover offer for Lasernet, controls 92 percent of the shares	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,418	1,193	1,469	1,243	1,443	1,606	-	-
Change	-	-50.66%	23.18%	-15.44%	16.16%	11.3%	-	-
Enterprise Value (EV) ¹	2,422	1,232	1,467	1,221	623.7	1,526	1,258	1,216
Change	-	-49.12%	19.09%	-16.79%	-48.92%	144.72%	-17.55%	-3.4%
P/E	47.9x	138x	39.9x	71.6x	2.92x	72.7x	49.9x	39.2x
PBR	5.65x	2.7x	3.07x	2.56x	1.66x	12.9x	11x	9.37x
PEG	-	-1.7x	0x	-1.4x	0x	-0.8x	1.1x	1.4x
Capitalization / Revenue	5.11x	2.46x	2.8x	2.35x	5.95x	6.53x	6.01x	5.47x
EV / Revenue	5.12x	2.54x	2.79x	2.31x	2.57x	6.2x	4.71x	4.14x
EV / EBITDA	17.9x	17x	12.8x	11.7x	17.6x	29.4x	21.1x	17.2x
EV / EBIT	35.1x	78.5x	29.2x	34.6x	43.1x	44.9x	30.2x	23.3x
EV / FCF	60.1x	-111x	32.7x	23.2x	0.76x	47.7x	27.4x	21.3x
FCF Yield	1.66%	-0.9%	3.06%	4.3%	132%	2.1%	3.66%	4.69%
Dividend per Share ²	0.7	-	0.5	0.5	14	0.2	0.25	0.3
Rate of return	1.56%	-	1.85%	2.18%	52.6%	0.67%	0.84%	1.01%
EPS ²	0.94	0.16	0.68	0.32	9.12	0.41	0.5967	0.76
Distribution rate	74.5%	-	73.5%	156%	154%	48.8%	41.9%	39.5%
Net sales ¹	473	485.1	525.2	528.9	242.4	246	267.3	293.5
EBITDA ¹	135	72.4	114.6	104.3	35.47	52	59.6	70.77
EBIT ¹	69	15.7	50.31	35.32	14.49	34	41.67	52.23
Net income ¹	50	8.76	36.91	17.09	495.1	22	32.03	41.13
Net Debt ¹	4.347	39.43	-1.905	-21.56	-819.6	-80	-347.9	-390.7
Reference price ²	45.00	22.00	27.10	22.90	26.60	29.80	29.80	29.80
Nbr of stocks (in thousands)	53,726	54,218	54,218	54,258	54,258	53,903	-	-
Announcement Date	2/16/22	1/25/23	2/16/24	2/14/25	2/20/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LASERNET GROUP AB	72.68x	6.2x	29.35x	0.67%	166M
ORACLE CORPORATION	17.87x	5.2x	9.29x	1.78%	331B
SAP SE	19.9x	3.97x	12.48x	1.95%	184B
SERVICENOW, INC.	63.84x	6.24x	16.72x	-.--%	102B
CONSTELLATION SOFTWARE INC.	31.78x	3.04x	11x	0.21%	40.14B
STRATEGY INC	12.41x	77.63x	662.03x	-.--%	32.92B
FAIR ISAAC CORPORATION	32.5x	12.7x	20.65x	-.--%	28.7B
TOAST, INC.	32.76x	1.99x	18.17x	-.--%	16.83B
TRIMBLE, INC.	23.43x	3.38x	11.37x	-	12.33B
GUIDEWIRE SOFTWARE, INC.	79.02x	7.48x	32.09x	-.--%	11.51B
Average	38.62x	12.78x	82.32x	0.51%	76.02B
Weighted average by Cap.	26.95x	8.28x	40.43x	1.28%