Valuation Lasernet Group AB London S.E.

Stocks

Market Closed - London S.E. 08:34:50 2023-03-20 am EDT			5-day change	1st Jan Change
25.50 ^SEK	-14.96%		-14.00%	-8.27%

Aug. 24	Lasernet Group's last trading day on Nasdaq Stockholm is today ahead of delisting	FW
Aug. 11	Lasernet Group Set to Delist from Nasdaq Stockholm	MT

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	853	-	-
Change	-	-50.66%	23.18%	-15.44%	16.16%	-40.9%	-	-
Enterprise Value (EV) ¹	2,422	1,232	1,467	1,221	623.7	773	505.1	462.3
Change	-	-49.12%	19.09%	-16.79%	-48.92%	23.94%	-34.66%	-8.47%
P/E	47.9x	138x	39.9x	71.6x	2.92x	71x	48.8x	38.3x
PBR	5.65x	2.7x	3.07x	2.56x	1.66x	12.6x	10.8x	9.15x
PEG	-	-1.7x	0x	-1.4x	0x	-0.7x	1.1x	1.4x
Capitalization / Revenue	5.11x	2.46x	2.8x	2.35x	5.95x	3.47x	3.19x	2.91x
EV / Revenue	5.12x	2.54x	2.79x	2.31x	2.57x	3.14x	1.89x	1.57x
EV / EBITDA	17.9x	17x	12.8x	11.7x	17.6x	14.9x	8.47x	6.53x
EV / EBIT	35.1x	78.5x	29.2x	34.6x	43.1x	22.7x	12.1x	8.85x
EV / FCF	60.1x	-111x	32.7x	23.2x	0.76x	24.2x	11x	8.11x
FCF Yield	1.66%	-0.9%	3.06%	4.3%	132%	4.14%	9.11%	12.3%
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%	0.69%	0.86%	1.03%
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	29.10	29.10	29.10
Nbr of stocks (in thousands)	53,726	54,218	54,218	54,258	54,258	29,313	-	-
Announcement Date	2/16/22	1/25/23	2/16/24	2/14/25	2/20/26	-	-	-

¹SEK in Million²

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.($)
ORACLE CORPORATION	23.27x	6.28x	11.22x	1.37%	429B
SAP SE	25.56x	5.11x	16.06x	1.49%	242B
SERVICENOW, INC.	81.43x	7.92x	21.19x	-.--%	130B
STRATEGY INC	-5.85x	105.16x	1245.58x	-.--%	47.33B
CONSTELLATION SOFTWARE INC.	37.89x	3.55x	13.07x	0.18%	46.85B
FAIR ISAAC CORPORATION	30.03x	11.71x	19.12x	-.--%	24.49B
TOAST, INC.	38.95x	2.59x	23.57x	-.--%	21.37B
GUIDEWIRE SOFTWARE, INC.	109.67x	10.53x	44.88x	-.--%	15.91B
TRIMBLE, INC.	-215.06x	3.8x	12.73x	-	13.92B
Average	13.99x	17.41x	156.38x	0.38%	107.87B
Weighted average by Cap.	29.44x	10.99x	75.08x	1%