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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.66M
Average 8.66M
Weighted average by Cap.

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!