Company Valuation: Qrf

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 80.81 69.31 78.77 80.72 81.11 131.3 - -
Change - -14.24% 13.65% 2.48% 0.48% 61.86% - -
Enterprise Value (EV) 80.81 69.31 78.77 80.72 81.11 131.3 131.3 131.3
Change - -14.24% 13.65% 2.48% 0.48% 61.86% 0% 0%
P/E 34.4x - -31.6x 7.39x 4.77x 9.06x 10x 9.71x
PBR - - - - - - - -
PEG - - - -0x 0.1x -0.2x -1.06x 3.27x
Capitalization / Revenue - - 5.64x 6.46x 6.18x 7.88x 7.38x 7.02x
EV / Revenue - - 0x 0x 0x 7.88x 7.38x 7.02x
EV / EBITDA - - - - 0x 9.8x 9.05x 8.58x
EV / EBIT - - 0x 0x 0x 9.76x 9.02x 8.58x
EV / FCF - - - 0x -0x 28.5x 22.3x 16.4x
FCF Yield - - - 54.6% -53.4% 3.5% 4.49% 6.09%
Dividend per Share 2 - - 0.8 0.84 0.84 0.84 0.84 0.84
Rate of return - - 7.92% 8.12% 8.08% 8.32% 8.32% 8.32%
EPS 2 0.32 - -0.32 1.4 2.18 1.115 1.01 1.04
Distribution rate - - -250% 60% 38.5% 75.3% 83.2% 80.8%
Net sales 1 - - 13.96 12.49 13.12 16.65 17.8 18.7
EBITDA 1 - - - - 10.08 13.4 14.5 15.3
EBIT 1 - - 11.53 9.805 10.08 13.45 14.55 15.3
Net income 1 2.327 12.6 -2.455 10.93 18.26 10.5 10.75 11
Net Debt - - - - - - - -
Reference price 2 11.00 9.14 10.10 10.35 10.40 10.10 10.10 10.10
Nbr of stocks (in thousands) 7,347 7,583 7,799 7,799 7,799 12,998 - -
Announcement Date 25/02/22 13/04/23 19/04/24 18/04/25 26/02/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.04x4.51x12.17x3.61% 39.98B
17.8x3.94x15.85x1.38% 28.22B
7.88x1.42x7.8x4.49% 26.51B
5.45x0.65x1.36x9.17% 26.23B
13.78x3.08x14.74x2.54% 26.13B
10.63x2.15x9.15x3.95% 21.37B
7.85x0.87x3.17x2.85% 20.08B
13.11x6.41x16.85x1.66% 19.31B
37.44x13.73x34.11x3.16% 18.14B
Average 14.22x 4.08x 12.80x 3.65% 25.11B
Weighted average by Cap. 13.69x 3.82x 12.24x 3.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!