Valuation Lasernet Group AB

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-07-20 pm EDT			5-day change	1st Jan Change
29.80 ^SEK	-0.33%		-0.67%	+12.03%

Jun. 09	Formpipe Software begins trading on Nasdaq Stockholm under new name Lasernet Group	FW
Jun. 08	Formpipe Software AB will Change its Ticker to LASER from FPIP	CI

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LASERNET GROUP AB	72.93x	6.23x	29.46x	0.67%	166M
ORACLE CORPORATION	19.79x	5.57x	9.83x	1.61%	350B
SAP SE	19.3x	3.92x	12.22x	1.94%	184B
SERVICENOW, INC.	51.39x	6.1x	16.78x	-.--%	108B
CONSTELLATION SOFTWARE INC.	33.68x	3.19x	11.5x	0.2%	41.91B
STRATEGY INC	5.62x	79.5x	677.05x	-.--%	34.87B
FAIR ISAAC CORPORATION	33.17x	12.85x	20.95x	-.--%	29.31B
TOAST, INC.	33.94x	2.07x	18.91x	-.--%	17.88B
GUIDEWIRE SOFTWARE, INC.	84.99x	8.16x	34.94x	-.--%	12.42B
TRIMBLE, INC.	23.47x	3.35x	11.3x	-	12.4B
Average	37.83x	13.09x	84.29x	0.49%	79.07B
Weighted average by Cap.	26.01x	8.59x	41.88x	1.19%