Company Valuation: Q-Interline A/S

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 51.24 107.2 110.3 107.8 66.81
Change - 109.29% 2.9% -2.28% -38.04%
Enterprise Value (EV) 1 34.09 109.8 116.2 112.3 73.6
Change - 222.07% 5.85% -3.38% -34.45%
P/E -17.6x -8.93x -10.9x -7.78x -3.42x
PBR 2.19x 9.45x 78.7x 10.1x 12.3x
PEG 1.1x -0x 0.7x -0.5x -0.68x
Capitalization / Revenue 1.78x 4.11x 3.45x 2.76x 1.92x
EV / Revenue 1.18x 4.21x 3.64x 2.87x 2.12x
EV / EBITDA 57.8x -9.31x -12.2x -9.35x -4.6x
EV / EBIT 70.6x -9.21x -12.1x -9.15x -4.48x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.2078 -0.8577 -0.7232 -0.836 -0.8777
Distribution rate - - - - -
Net sales 1 28.79 26.09 31.94 39.12 34.79
EBITDA 1 0.59 -11.79 -9.534 -12.01 -16.01
EBIT 1 0.483 -11.92 -9.612 -12.27 -16.42
Net income 1 -1.998 -12.01 -10.15 -13.12 -17.73
Net Debt 1 -17.15 2.556 5.873 4.452 6.791
Reference price 2 3.660 7.660 7.860 6.500 3.000
Nbr of stocks (in thousands) 14,000 14,000 14,039 16,590 22,271
Announcement Date 3/14/22 3/14/23 3/14/24 3/14/25 3/26/26
1DKK in Million2DKK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.41M
30.61x5.34x19.37x0.84% 120B
34.36x5.4x20.49x1.56% 96.45B
42.65x8.64x25.3x-.--% 61.98B
26.86x3.07x17.77x0.78% 58.68B
39.24x6.1x26.94x1.98% 56.84B
26.91x4.95x17.32x2.23% 35.29B
29.71x3.96x14.96x0.11% 29.14B
20.65x1.76x12.72x2.27% 30.04B
20.66x3.57x11.42x1.48% 28.85B
Average 30.18x 4.76x 18.48x 1.25% 51.78B
Weighted average by Cap. 31.84x 5.16x 19.72x 1.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. QINTER Stock
  4. Valuation Q-Interline A/S