Company Valuation: LINE AS

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024
Market Cap 1 246.7 72.1 58.28 59.31
Change - -70.77% -19.17% 1.77%
Enterprise Value (EV) 1 238.2 97.23 128.9 140.6
Change - -59.18% 32.6% 9.08%
P/E -5.49x -0.65x -1.18x -2.71x
PBR 2.83x 1.64x -11.9x -3.56x
PEG 0.1x -0x 0x 0x
Capitalization / Revenue 7.32x 1.37x 1.16x 1.27x
EV / Revenue 7.07x 1.85x 2.57x 3.01x
EV / EBITDA -6.06x -1.81x -4.63x -11.3x
EV / EBIT -6.04x -1.79x -4.6x -11.3x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.77 -0.9588 -0.4311 -0.19
Distribution rate - - - -
Net sales 1 33.7 52.59 50.08 46.76
EBITDA 1 -39.29 -53.75 -27.86 -12.4
EBIT 1 -39.43 -54.4 -28.05 -12.46
Net income 1 -35.58 -70.09 -49.57 -21.52
Net Debt 1 -8.456 25.13 70.65 81.33
Reference price 2 4.2304 0.6270 0.5068 0.5158
Nbr of stocks (in thousands) 58,311 114,989 114,989 114,989
Announcement Date 06/04/22 04/04/23 20/06/24 12/06/25
1DKK in Million2DKK
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 8.66M
50.71x17.51x32.51x-.--% 98.02B
14.92x3.12x6.94x1.81% 80.91B
23.01x6.45x12.41x-.--% 31.32B
40.24x4.38x14.06x-.--% 27.23B
35.22x17.74x29.09x2.42% 22.52B
78.07x6.29x26.83x-.--% 21.56B
5.08x2.68x6.38x5.27% 17.55B
7.3x - - 8.54% 17.67B
12.22x-0.7x-1.24x-.--% 15.94B
Average 29.64x 7.18x 15.87x 2% 33.27B
Weighted average by Cap. 32.71x 9.08x 18.55x 1.33%

Y-o-Y evolution of P/E

Valuation ratios - P/E - LINE AS

Historical PBR trend

Valuation ratios - PBR - LINE AS

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - LINE AS

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - LINE AS