Valuation Gabriel Holding A/S

Stocks

Market Closed - Nasdaq Copenhagen Other stock markets 11:20:00 2026-06-11 am EDT			5-day change	1st Jan Change
256.00 ^DKK	-2.29%		+0.79%	+6.67%

May. 11	Inderes raises target price for Gabriel Holding to DKK 280 (270), reiterates Accumulate	FW
May. 07	Gabriel Holding expects FY revenue of DKK 510 mln-550 mln	RE

Data adjusted to current consolidation scope

Fiscal Period: September	2023	2024	2025	2026	2027	2028
Market Cap ¹	578.3	510.3	453.6	480.6	-	-
Change	-	-11.76%	-11.11%	5.96%	-	-
Enterprise Value (EV) ¹	578.3	876.1	773.2	688.3	666	480.6
Change	-	51.49%	-11.75%	-10.97%	-3.24%	-27.84%
P/E Ratio	-133x	-32.5x	60x	21.7x	10.7x	7.65x
PBR	-	1.96x	1.71x	1.79x	1.6x	-
PEG	-	-0x	-0x	0x	0x	0.2x
Capitalization / Revenue	-	0.56x	0.5x	0.59x	0.55x	0.52x
EV / Revenue	-	0.96x	0.86x	0.84x	0.76x	0.52x
EV / EBITDA	-	15.4x	9.24x	7.69x	5.46x	3.51x
EV / EBIT	-	44.5x	27.4x	21.4x	10.3x	5.56x
EV / FCF	-	53.4x	7.55x	8.95x	16.6x	9.17x
FCF Yield	-	1.87%	13.2%	11.2%	6.02%	10.9%
Dividend per Share ²	-	-	-	7	10	14
Rate of return	-	-	-	2.67%	3.82%	5.34%
EPS ²	-2.3	-8.3	4	12.06	24.5	34.26
Distribution rate	-	-	-	58%	40.8%	40.9%
Net sales ¹	-	912	902.7	821	872.7	930.8
EBITDA ¹	-	56.8	83.7	89.5	122	137
EBIT ¹	-	19.7	28.2	32.2	64.5	86.5
Net income ¹	-4.3	-15.7	7.5	22.8	46.3	64.7
Net Debt ¹	-	365.8	319.6	207.7	185.4	-
Reference price ²	306.00	270.00	240.00	262.00	262.00	262.00
Nbr of stocks (in thousands)	1,890	1,890	1,890	1,835	-	-
Announcement Date	11/16/23	1/8/25	11/20/25	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GABRIEL HOLDING A/S	21.72x	0.84x	7.69x	2.67%	74.31M
DI DONG IL CORPORATION	32.63x	1.18x	20.94x	0.89%	307M
PACIFIC TEXTILES HOLDINGS LIMITED	9.01x	-	-	9.98%	196M
Average	21.12x	1.01x	14.31x	4.51%	192.69M
Weighted average by Cap.	23.21x	1.12x	18.36x	4.21%