Company Valuation: XP Power Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 993.4 400.9 319.7 308.8 251.3 499.9 - -
Change - -59.65% -20.24% -3.43% -18.6% 98.89% - -
Enterprise Value (EV) 1 1,018 551.9 432.4 402.3 292.8 553 551.3 526.2
Change - -45.8% -21.64% -6.98% -27.2% 88.84% -0.32% -4.55%
P/E 44.8x -20x -29.9x -32.2x -21.4x 59.6x 32.1x 22.2x
PBR 5.91x 2.89x 1.78x 2.14x 1.42x 2.59x 2.43x 2.45x
PEG - 0x 0.5x 3x -5.78x -0x 0.4x 0.5x
Capitalization / Revenue 4.13x 1.38x 1.01x 1.25x 1.09x 2.06x 1.92x 1.8x
EV / Revenue 4.24x 1.9x 1.37x 1.63x 1.27x 2.27x 2.11x 1.9x
EV / EBITDA 18.3x 9.78x 7.86x 9.84x 8.44x 12.9x 10.6x 9x
EV / EBIT 22.6x 12.9x 11.4x 16x 16.9x 20.6x 15.4x 12.3x
EV / FCF 81.4x -25.8x 19.4x 9.6x 9.76x 44x 85.2x 47x
FCF Yield 1.23% -3.88% 5.16% 10.4% 10.2% 2.27% 1.17% 2.13%
Dividend per Share 2 0.94 0.94 0.18 - - - 0.1085 0.2213
Rate of return 1.84% 4.62% 1.33% - - - 0.61% 1.24%
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 17.90 17.90 17.90
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.($)
63.78x2.42x13.69x-.--% 715M
17.86x2.45x10.79x2.86% 260B
26.6x3.09x16.74x2% 248B
29.96x3.86x17.84x1.65% 179B
48.91x6.54x28.17x0.89% 162B
35.76x5.49x23.4x1.04% 161B
103.81x14.51x75.21x0.29% 119B
54.65x8.75x35.62x0.08% 122B
29.05x4.76x16.65x1.56% 79.29B
37.27x5.86x24.91x1.07% 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

  1. Stock Market
  2. Stocks
  3. XPP Stock
  4. Valuation XP Power Limited