|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,840.00 GBX | -3.97% |
|
-4.74% | +105.56% |
| 06-30 | WINNERS & LOSERS: Housebuilders slide; miners up as metal prices rise | AN |
| 06-17 | Odyssean says return beats market despite "another volatile period" | AN |
Company Valuation: XP Power Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 993.4 | 400.9 | 319.7 | 308.8 | 251.3 | 535.1 | - | - |
| Change | - | -59.65% | -20.24% | -3.43% | -18.6% | 112.89% | - | - |
| Enterprise Value (EV) 1 | 1,018 | 551.9 | 432.4 | 402.3 | 292.8 | 588.2 | 586.4 | 561.3 |
| Change | - | -45.8% | -21.64% | -6.98% | -27.2% | 100.86% | -0.3% | -4.28% |
| P/E | 44.8x | -20x | -29.9x | -32.2x | -21.4x | 63.8x | 34.3x | 23.8x |
| PBR | 5.91x | 2.89x | 1.78x | 2.14x | 1.42x | 2.77x | 2.6x | 2.63x |
| PEG | - | 0x | 0.5x | 3x | -5.78x | -0x | 0.4x | 0.5x |
| Capitalization / Revenue | 4.13x | 1.38x | 1.01x | 1.25x | 1.09x | 2.2x | 2.05x | 1.93x |
| EV / Revenue | 4.24x | 1.9x | 1.37x | 1.63x | 1.27x | 2.42x | 2.25x | 2.03x |
| EV / EBITDA | 18.3x | 9.78x | 7.86x | 9.84x | 8.44x | 13.7x | 11.3x | 9.6x |
| EV / EBIT | 22.6x | 12.9x | 11.4x | 16x | 16.9x | 21.9x | 16.4x | 13.1x |
| EV / FCF | 81.4x | -25.8x | 19.4x | 9.6x | 9.76x | 46.8x | 90.7x | 50.1x |
| FCF Yield | 1.23% | -3.88% | 5.16% | 10.4% | 10.2% | 2.14% | 1.1% | 2% |
| Dividend per Share 2 | 0.94 | 0.94 | 0.18 | - | - | - | 0.1085 | 0.2213 |
| Rate of return | 1.84% | 4.62% | 1.33% | - | - | - | 0.57% | 1.16% |
| EPS 2 | 1.138 | -1.016 | -0.454 | -0.405 | -0.42 | 0.3004 | 0.5583 | 0.8055 |
| Distribution rate | 82.6% | -92.5% | -39.6% | - | - | - | 19.4% | 27.5% |
| Net sales 1 | 240.3 | 290.4 | 316.4 | 247.3 | 230.1 | 243.1 | 261 | 277.1 |
| EBITDA 1 | 55.5 | 56.4 | 55 | 40.9 | 34.7 | 42.98 | 51.84 | 58.47 |
| EBIT 1 | 45.1 | 42.9 | 38.1 | 25.1 | 17.3 | 26.9 | 35.82 | 42.9 |
| Net income 1 | 22.6 | -20 | -9.2 | -9.6 | -11.4 | 8.208 | 16.12 | 22.45 |
| Net Debt 1 | 24.7 | 151 | 112.7 | 93.5 | 41.5 | 53.12 | 51.38 | 26.27 |
| Reference price 2 | 51.00 | 20.35 | 13.56 | 13.06 | 9.00 | 19.16 | 19.16 | 19.16 |
| Nbr of stocks (in thousands) | 19,479 | 19,698 | 23,580 | 23,642 | 27,926 | 27,926 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 05/03/24 | 04/03/25 | 03/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 63.78x | 2.42x | 13.69x | -.--% | 715M | |
| 17.86x | 2.45x | 10.79x | 2.86% | 260B | |
| 26.6x | 3.09x | 16.74x | 2% | 248B | |
| 29.96x | 3.86x | 17.84x | 1.65% | 179B | |
| 48.91x | 6.54x | 28.17x | 0.89% | 162B | |
| 35.76x | 5.49x | 23.4x | 1.04% | 161B | |
| 103.81x | 14.51x | 75.21x | 0.29% | 119B | |
| 54.65x | 8.75x | 35.62x | 0.08% | 122B | |
| 29.05x | 4.76x | 16.65x | 1.56% | 79.29B | |
| 37.27x | 5.86x | 24.91x | 1.07% | 54.6B | |
| Average | 44.77x | 5.77x | 26.30x | 1.14% | 138.47B | |
| Weighted average by Cap. | 38.78x | 5.44x | 24.89x | 1.49% |
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
- Stock Market
- Stocks
- XPP Stock
- Valuation XP Power Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
