Company Valuation: LPKF Laser & Electronics SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 477.9 236.9 243.8 218.4 136.7 347.3 - -
Change - -50.44% 2.91% -10.42% -37.4% 154.03% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 347.2 341.6 330
Change - -49.38% -1.01% -8.64% -40.22% 171.09% -1.61% -3.41%
P/E - 138x 142x -49.6x -9.47x -45.8x 38.9x 12.3x
PBR 5.19x - 2.56x 2.38x 1.75x 5.07x 4.06x 3.09x
PEG - - - 0x -0x 1x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.29x 2.4x 1.59x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.29x 2.36x 1.51x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 239x 16.1x 6.92x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -51.1x 26.3x 8.33x
EV / FCF -613x - -21.2x 114x 13.3x -78x 569x 28.4x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.28% 0.18% 3.52%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.61%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.31 0.365 1.155
Distribution rate - - - - - - - 32%
Net sales 1 93.57 123.7 124.3 122.9 115.3 105.4 144.6 218
EBITDA 1 7.596 15.12 12.81 5.829 0.639 1.45 21.2 47.7
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -6.8 13 39.6
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -7.65 8.9 28.25
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.05 -5.65 -17.3
Reference price 2 19.54 9.67 9.94 8.93 5.59 14.20 14.20 14.20
Nbr of stocks (in thousands) 24,460 24,497 24,513 24,455 24,455 24,455 - -
Announcement Date 23/03/22 23/03/23 21/03/24 27/03/25 25/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-45.81x3.29x239.45x-.--% 400M
31.65x5.86x17.57x0.66% 197B
13.13x0.28x6.42x3.87% 99.16B
23.46x9.18x19.54x0.52% 76.51B
20.47x1.18x13.21x0.55% 66.18B
34.6x5.45x17.72x1.08% 73.24B
18.82x3.2x12.15x1.41% 59.81B
43.58x4.48x21.75x0.28% 45.37B
61.37x7.36x31.26x0.01% 48.73B
30.11x1.97x21.3x-.--% 40.48B
Average 23.14x 4.22x 40.04x 0.84% 70.65B
Weighted average by Cap. 29.02x 4.52x 16.92x 1.09%

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

  1. Stock Market
  2. Stocks
  3. LPK Stock
  4. Valuation LPKF Laser & Electronics SE