Valuation XP Power Limited

Stocks

Market Closed - London S.E. Other stock markets 19:35:26 01/07/2026 +04			5-day change	1st Jan Change
1,924.00 ^GBX	-0.93%		+0.21%	+113.78%

06-17	Odyssean says return beats market despite "another volatile period"	AN
06-16	WINNERS & LOSERS: SDCL drops dividend; Rathbones pauses some inflows	AN

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	537.3	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	113.78%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	590.5	588.8	563.6
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	101.64%	-0.29%	-4.28%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	63.8x	34.5x	23.9x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.78x	2.61x	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	2.21x	2.06x	1.94x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.43x	2.26x	2.03x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	13.7x	11.4x	9.64x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	22x	16.4x	13.1x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	47x	91x	50.3x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.13%	1.1%	1.99%
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	19.24	19.24	19.24
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XP POWER LIMITED	64.39x	2.45x	13.86x	-.--%	720M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.77x	2.59x	11.43x	2.72%	273B
SIEMENS AG	26.39x	3.09x	16.74x	2%	247B
SCHNEIDER ELECTRIC SE	30.77x	3.95x	18.23x	1.61%	183B
EATON CORPORATION PLC	36.86x	5.64x	24.04x	1.01%	165B
DELTA ELECTRONICS, INC.	47.8x	6.39x	27.52x	0.91%	159B
DELTA ELECTRONICS (THAILAND)	105.58x	14.83x	76.51x	0.28%	122B
VERTIV HOLDINGS CO.	57.46x	9.21x	37.48x	0.07%	129B
EMERSON ELECTRIC CO.	29.38x	4.81x	16.82x	1.54%	80.18B
FUJIKURA LTD.	43.43x	6.84x	29.09x	0.92%	63.54B
Average	46.08x	5.98x	27.17x	1.11%	142.3B
Weighted average by Cap.	39.65x	5.59x	25.52x	1.46%