|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,916.00 GBX | -0.73% |
|
+3.01% | +112.89% |
| 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 | 539 | - | - |
| Change | - | -59.65% | -20.24% | -3.43% | -18.6% | 114.44% | - | - |
| Enterprise Value (EV) 1 | 1,018 | 551.9 | 432.4 | 402.3 | 292.8 | 592.2 | 590.4 | 565.3 |
| Change | - | -45.8% | -21.64% | -6.98% | -27.2% | 102.21% | -0.29% | -4.26% |
| P/E | 44.8x | -20x | -29.9x | -32.2x | -21.4x | 64x | 34.6x | 24x |
| PBR | 5.91x | 2.89x | 1.78x | 2.14x | 1.42x | 2.79x | 2.62x | 2.64x |
| PEG | - | 0x | 0.5x | 3x | -5.78x | -0x | 0.4x | 0.5x |
| Capitalization / Revenue | 4.13x | 1.38x | 1.01x | 1.25x | 1.09x | 2.22x | 2.07x | 1.95x |
| EV / Revenue | 4.24x | 1.9x | 1.37x | 1.63x | 1.27x | 2.44x | 2.26x | 2.04x |
| EV / EBITDA | 18.3x | 9.78x | 7.86x | 9.84x | 8.44x | 13.8x | 11.4x | 9.67x |
| EV / EBIT | 22.6x | 12.9x | 11.4x | 16x | 16.9x | 22x | 16.5x | 13.2x |
| EV / FCF | 81.4x | -25.8x | 19.4x | 9.6x | 9.76x | 47.1x | 91.3x | 50.5x |
| FCF Yield | 1.23% | -3.88% | 5.16% | 10.4% | 10.2% | 2.12% | 1.1% | 1.98% |
| Dividend per Share 2 | 0.94 | 0.94 | 0.18 | - | - | - | 0.1085 | 0.2213 |
| Rate of return | 1.84% | 4.62% | 1.33% | - | - | - | 0.56% | 1.15% |
| EPS 2 | 1.138 | -1.016 | -0.454 | -0.405 | -0.42 | 0.3016 | 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 | 8.24 | 16.12 | 22.45 |
| Net Debt 1 | 24.7 | 151 | 112.7 | 93.5 | 41.5 | 53.18 | 51.45 | 26.27 |
| Reference price 2 | 51.00 | 20.35 | 13.56 | 13.06 | 9.00 | 19.30 | 19.30 | 19.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 63.99x | 2.44x | 13.78x | -.--% | 720M | |
| 18.12x | 2.49x | 10.97x | 2.82% | 264B | |
| 26.78x | 3.12x | 16.9x | 1.98% | 250B | |
| 30.2x | 3.88x | 17.9x | 1.64% | 180B | |
| 50.87x | 6.81x | 29.33x | 0.86% | 169B | |
| 34.47x | 5.31x | 22.62x | 1.08% | 155B | |
| 102.51x | 14.33x | 74.26x | 0.29% | 118B | |
| 51.57x | 8.26x | 33.6x | 0.08% | 115B | |
| 28.54x | 4.69x | 16.39x | 1.59% | 77.88B | |
| 37.3x | 5.86x | 24.93x | 1.07% | 55B | |
| Average | 44.44x | 5.72x | 26.07x | 1.14% | 138.51B | |
| Weighted average by Cap. | 38.45x | 5.38x | 24.64x | 1.5% |
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
