Investor Presentation • Nov 10, 2022
Investor Presentation
Open in ViewerOpens in native device viewer
Save Asmervik, CEO
4
Digitalization of business processes
Cyber security and information security
Transformation of business models
Increased automation leveraging IoT and AI
Ocean Space Acoustics contributes to a cleaner and more sustainable ocean as well as making the fisheries more efficient and profitable through providing critical data.
Ramirent is a leading company offering equipment rental for construction and other services, the public sector and households.
SEAM is a leading supplier of hybrid and fully electric solutions to ships and the maritime business.
9
Note: Numbers in parentheses refer to year-over-year growth in number of employees.
| Q3 | Q3 | Y/Y | YTD | YTD | Y/Y | FY | |
|---|---|---|---|---|---|---|---|
| NOK million | 2022 | 2021 | change | 2022 | 2021 | change | 2021 |
| Revenues | 193.9 | 166.5 | 16.5% | 642.0 | 556.2 | 15.4% | 775.0 |
| EBITDA | 10.7 | 13.2 | (19.0%) | 57.8 | 58.3 | (0.9%) | 81.2 |
| EBITDA margin | 5.5% | 7.9% | -2.4 pts | 9.0% | 10.5% | -1.5 pts | 10.5% |
| EBIT | 5.5 | 9.5 | (42.1%) | 42.9 | 47.5 | (9.7%) | 65.9 |
| EBIT margin | 2.8% | 5.7% | -2.9 pts | 6.7% | 8.5% | -1.9 pts | 8.5% |
| Net profit | 3.2 | 6.7 | (52.2%) | 30.8 | 35.2 | (12.4%) | 48.5 |
| Net free cash flow | 0.1 | 7.5 | (98.8%) | 27.5 | 9.3 | 196.8% | 46.9 |
| Earnings per share (NOK) | 0.12 | 0.25 | (52.2%) | 1.13 | 1.31 | (14.4%) | 1.80 |
| Earnings per share fully diluted (NOK) | 0.12 | 0.24 | (51.6%) | 1.12 | 1.29 | (13.5%) | 1.78 |
| Equity ratio | 60.3% | 61.9% | -1.5 pts | 60.3% | 61.9% | -1.5 pts | 60.7% |
| Cash and cash equivalents | 24.9 | 16.7 | 48.8% | 24.9 | 16.7 | 48.8% | 46.7 |
| Number of employees, average (FTE) | 524 | 459 | 14.2% | 503 | 440 | 14.3% | 449 |
| Number of employees, end of period | 535 | 470 | 14.0% | 535 | 470 | 14.0% | 478 |
| Revenues per FTE (NOKt) | 370 | 363 | 2.0% | 1,277 | 1,265 | 1.0% | 1,725 |
| EBIT per FTE (NOKt) | 10.5 | 20.8 | (49.3%) | 85.3 | 108.0 | (21.0%) | 147 |
| Q3 | Q3 | Y/Y | YTD | YTD | Y/Y | FY | |
|---|---|---|---|---|---|---|---|
| NOK million | 2022 | 2021 | change | 2022 | 2021 | change | 2021 |
| Revenues | 165.7 | 145.5 | 13.9% | 551.3 | 479.8 | 14.9% | 668.4 |
| EBIT | 4.3 | 9.8 | (56.5%) | 37.7 | 44.1 | (14.5%) | 61.1 |
| EBIT margin | 2.6% | 6.7% | -4.2 pts | 6.8% | 9.2% | -2.4 pts | 9.1% |
| Number of employees, average (FTE) | 436 | 385 | 13.1% | 418 | 372 | 12.5% | 379 |
| Number of employees, end of period | 445 | 394 | 13.0% | 445 | 394 | 13.0% | 403 |
| Number of workdays | 66 | 66 | 189 | 188 | 252 | ||
| Revenue breakdown | |||||||
| Q3 | Q3 | Y/Y | YTD | YTD | Y/Y | FY | |
| NOK million | 2022 | 2021 | change | 2022 | 2021 | change | 2021 |
| Oslo | 71.3 | 62.0 | 15.1% | 232.3 | 200.3 | 16.0% | 281.0 |
| Regional offices | 85.0 | 75.5 | 12.7% | 287.8 | 246.4 | 16.8% | 343.5 |
| Subcontractors | 9.8 | 8.3 | 18.9% | 32.9 | 34.6 | (4.9%) | 45.8 |
| Other / eliminations | (0.5) | (0.2) | 150.0% | (1.8) | (1.6) | 12.5% | (1.9) |
| Total | 165.7 | 145.5 | 13.9% | 551.3 | 479.8 | 14.9% | 668.4 |
| NOK million | Q3 2022 |
Q3 2021 |
Y/Y change |
YTD 2022 |
YTD 2021 |
Y/Y change |
FY 2021 |
|---|---|---|---|---|---|---|---|
| Revenues | 28.3 | 21.0 | 34.8% | 90.7 | 76.5 | 18.6% | 106.7 |
| EBIT | 1.2 | (0.3) | 561.8% | 5.1 | 3.4 | 53.5% | 4.8 |
| EBIT margin | 4.4% | -1.3% | 5.7 pts | 5.7% | 4.4% | 1.3 pts | 4.5% |
| Number of employees, average (FTE) | 88 | 73 | 20.5% | 84 | 68 | 23.7% | 70 |
| Number of employees, end of period | 91 | 76 | 19.2% | 91 | 76 | 19.2% | 75 |
| Number of workdays | 66 | 66 | 189 | 189 | 0.0% | 253 |
| Q3 | Q3 | Y/Y | YTD | YTD | Y/Y | FY | |
|---|---|---|---|---|---|---|---|
| NOK million | 2022 | 2021 | change | 2022 | 2021 | change | 2021 |
| Regional offices | 21.8 | 16.4 | 33.0% | 74.1 | 58.8 | 26.0% | 83.6 |
| Subcontractors | 6.5 | 4.6 | 41.1% | 16.6 | 17.7 | (6.1%) | 23.1 |
| Total | 28.3 | 21.0 | 34.8% | 90.7 | 76.5 | 18.6% | 106.7 |
Private sector
71 %
Public sector
29 %
22
| Cash and cash equivalents* | (24.9) | ||
|---|---|---|---|
| Restricted cash | 1.5 | ||
| Debt to credit institutions | 0.0 | ||
| Net interest bearing debt (NIBD)** | (23.3) | ||
| NIBD/EBITDA (rolling 12 months) | -0.3 | ||
| NIBD/EBITDA (rolling 12 months) | 0.4 | ||
| Including IFRS 16 Lease liabilities |
| Shareholder name | Shares | $\%$ | |
|---|---|---|---|
| 1 EMBRO EIENDOM AS | 8,218,070 | 29.9% | |
| 2 J.P. Morgan SE | 1,970,890 | 7.2% Nominee | |
| 3 VERDIPAPIRFONDET ALFRED BERG GAMBA | 1,556,645 | 5.7% | |
| 4 SALT VALUE AS | 1,430,121 | 5.2% | |
| 5 VERDIPAPIRFONDET DNB SMB | 1,141,834 | 4.2% | |
| 6 JAKOB HATTELAND HOLDING AS | 1,000,000 | 3.6% | |
| 7 J.P. Morgan SE | 900,000 | 3.3% Nominee | |
| 8 HOLMEN SPESIALFOND | 703,053 | 2.6% | |
| 9 VERDIPAPIRFONDET NORDEA NORGE VERD | 664,317 | 2.4% | |
| 10 Danske Invest Norge Vekst | 542,000 | 2.0% | |
| 11 Goldman Sachs International | 416,571 | 1.5% Nominee | |
| 12 INTERTRADE SHIPPING AS | 400,000 | 1.5% | |
| 13 HAUSTA INVESTOR AS | 393,500 | 1.4% | |
| 14 Danske Bank A/S | 320,000 | 1.2% Nominee | |
| 15 ESPEDAL & CO AS | 308,980 | 1.1% | |
| 16 IVAR LØGE AS | 250,000 | 0.9% | |
| 17 Pictet & Cie (Europe) S.A. | 232,675 | 0.8% Nominee | |
| 18 VERDIPAPIRFONDET NORDEA AVKASTNING | 225,383 | 0.8% | |
| 19 MP PENSJON PK | 224,000 | 0.8% | |
| 20 EUROVEST AS | 200,000 | 0.7% | |
| Top 20 shareholders | 21,098,039 | 76.8% | |
| Other | 6,363,609 | 23.2% | |
| Total share outstanding | 27,461,648 | 100.0% | |
24
This Presentation includes and is based, inter alia, on forward-looking information and statements that are subject to risks and uncertainties that could cause actual results to differ. These statements and this Presentation are based on current expectations, estimates and projections about global economic conditions, the economic conditions of the regions and industries that are major markets for Webstep ASA and Webstep ASA's (including subsidiaries and affiliates) lines of business. These expectations, estimates and projections are generally identifiable by statements containing words such as "expects", "believes", "estimates" or similar expressions. Important factors that could cause actual results to differ materially from those expectations include, among others, economic and market conditions in the geographic areas and industries that are or will be major markets for Webstep ASA. Although Webstep ASA believes that its expectations and the Presentation are based upon reasonable assumptions, it can give no assurance that those expectations will be achieved or that the actual results will be as set out in the Presentation. Webstep ASA is making no representation or warranty, expressed or implied, as to the accuracy, reliability or completeness of the Presentation, and neither Webstep ASA nor any of its directors, officers or employees will have any liability to you or any other persons resulting from your use.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.