XCSEFASTPC
Market cap2mUSD
Dec 23, Last price
16.80DKK
1D
-19.23%
1Q
-16.00%
Jan 2017
-56.02%
IPO
-43.05%
Name
Fastpasscorp A/S
Chart & Performance
P/E
—
P/S
2.31
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
0.82%
Rev. gr., 5y
16.29%
Revenues
6m
-27.30%
Net income
-3m
L-0.81%
CFO
2m
+64.06%
Dividend
May 05, 20172 DKK/sh
Profile
FastPassCorp A/S provides enterprise password management solutions for enterprises and managed service providers in Denmark and internationally. The company offers FastPass Self-Service Password solution for service and help desks; FastPass Self-Service Password Reset (SSPR) solution that allows users to reset passwords without assistance from an IT service desk; and FastPass Identity Verification Manager (IVM), which controls the help desk's identity verification of the user's identity. It also provides password reset solution for remote employees; FastPass Cloud, a web-based password reset solution; FastPass MSP Password Reset, a password and security solutions; and Password Synchronization solution for applications and systems. In addition, the company offers secure password processes with ServiceNow, OKTA, and FastPass SSPR and IVM. FastPassCorp A/S was incorporated in 2000 and is headquartered in Copenhagen, Denmark.
Valuation
Title DKK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
| Income | ||||||||
Revenues | 6,340 -27.30% | 8,721 47.91% | 5,896 174.64% | |||||
Cost of revenue | 2,250 | 2,208 | 2,099 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 4,090 | 6,513 | 3,797 | |||||
NOPBT Margin | 64.51% | 74.68% | 64.40% | |||||
Operating Taxes | 489 | 1,167 | ||||||
Tax Rate | 7.52% | 30.74% | ||||||
NOPAT | 4,090 | 6,023 | 2,630 | |||||
Net income | (2,822) -0.81% | (2,845) -26.63% | (3,878) 71.96% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | ||||||||
BB yield | ||||||||
| Debt | ||||||||
Debt current | 944 | 3,005 | 2,370 | |||||
Long-term debt | 143 | 217 | 402 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 374 | 361 | 3,311 | |||||
Net debt | 905 | 3,029 | 1,996 | |||||
| Cash flow | ||||||||
Cash from operating activities | 1,757 | 1,071 | 1,317 | |||||
CAPEX | (2,365) | (2,406) | ||||||
Cash from investing activities | (2,013) | (2,373) | (2,408) | |||||
Cash from financing activities | 2,503 | (94) | (27) | |||||
FCF | 8,277 | 8,238 | 5,775 | |||||
| Balance | ||||||||
Cash | 149 | 63 | 655 | |||||
Long term investments | 33 | 129 | 121 | |||||
Excess cash | 481 | |||||||
Stockholders' equity | (6,391) | 2,771 | 5,429 | |||||
Invested Capital | 7,702 | 6,354 | 11,030 | |||||
ROIC | 58.20% | 69.30% | 26.65% | |||||
ROCE | 311.93% | 102.50% | 32.99% | |||||
| EV | ||||||||
Common stock shares outstanding | 872 | 872 | 860 | |||||
Price | 20.80 -46.39% | 38.80 -33.10% | 58.00 33.64% | |||||
Market cap | 18,129 -46.39% | 33,817 -32.18% | 49,865 35.50% | |||||
EV | 19,033 | 36,846 | 51,861 | |||||
EBITDA | 4,743 | 7,177 | 4,186 | |||||
EV/EBITDA | 4.01 | 5.13 | 12.39 | |||||
Interest | ||||||||
Interest/NOPBT | ||||||||