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 1 477.9 236.9 243.8 218.4 136.7 560 - -
Change - -50.44% 2.91% -10.42% -37.4% 309.66% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 559.4 553.3 543.7
Change - -49.38% -1.01% -8.64% -40.22% 336.77% -1.1% -1.73%
P/E - 138x 142x -49.6x -9.47x -89.8x 286x 26.9x
PBR 5.19x - 2.56x 2.38x 1.75x 7.9x 6.36x 5.09x
PEG - - - 0x -0x 1.6x -2x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 5.14x 3.97x 2.92x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 5.13x 3.92x 2.84x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 193x 27.7x 14.4x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -105x 47.3x 18.4x
EV / FCF -613x - -21.2x 114x 13.3x -170x 335x 54.4x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -0.59% 0.3% 1.84%
Dividend per Share 2 - - - - - - - 0.275
Rate of return - - - - - - - 1.2%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.255 0.08 0.85
Distribution rate - - - - - - - 32.4%
Net sales 1 93.57 123.7 124.3 122.9 115.3 109 141.2 191.6
EBITDA 1 7.596 15.12 12.81 5.829 0.639 2.9 19.95 37.7
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -5.35 11.7 29.55
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -6.25 7.85 20.8
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.6 -6.75 -16.3
Reference price 2 19.54 9.67 9.94 8.93 5.59 22.90 22.90 22.90
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.($)
35.74x6.42x19.65x0.62% 203B
98.95x11.59x46.85x0.51% 133B
43.58x16.32x32.56x0.3% 125B
14.73x0.32x7.17x3.48% 114B
111.99x10.75x52.82x0.15% 95.68B
25.96x1.43x15.77x0.39% 79.79B
100.43x11.75x49.9x0.01% 79.67B
63.5x13.68x41.62x0.61% 72.72B
18.5x3.18x12.03x1.49% 58.4B
Average 57.04x 8.38x 30.93x 0.84% 106.79B
Weighted average by Cap. 56.23x 8.51x 30.31x 0.84%

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. 0ND2 Stock
  5. Valuation LPKF Laser & Electronics SE