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 1 477.9 236.9 243.8 218.4 136.7 320.4 - -
Change - -50.44% 2.91% -10.42% -37.4% 134.35% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 320.3 314.7 303.1
Change - -49.38% -1.01% -8.64% -40.22% 150.09% -1.75% -3.7%
P/E - 138x 142x -49.6x -9.47x -42.3x 35.9x 11.3x
PBR 5.19x - 2.56x 2.38x 1.75x 4.68x 3.74x 2.85x
PEG - - - 0x -0x 0.9x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.04x 2.22x 1.47x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.04x 2.18x 1.39x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 221x 14.8x 6.35x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -47.1x 24.2x 7.65x
EV / FCF -613x - -21.2x 114x 13.3x -72x 525x 26.1x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.39% 0.19% 3.83%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.82%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.31 0.365 1.155
Distribution rate - - - - - - - 32%
Net sales 1 93.57 123.7 124.3 122.9 115.3 105.4 144.6 218
EBITDA 1 7.596 15.12 12.81 5.829 0.639 1.45 21.2 47.7
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -6.8 13 39.6
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -7.65 8.9 28.25
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.05 -5.65 -17.3
Reference price 2 19.54 9.67 9.94 8.93 5.59 13.10 13.10 13.10
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.($)
32.34x5.99x18.34x0.62% 201B
13.74x0.31x6.94x3.66% 113B
25.67x9.01x19.13x0.48% 83.56B
37.65x6.06x19.7x0.96% 82.9B
69.51x7.35x34.33x0.21% 76.87B
20.73x1.21x13.82x0.64% 68.59B
18.95x3.22x12.23x1.4% 60.22B
36.6x5.17x19.52x0.02% 53.27B
62.14x27.91x62.04x0.42% 40.86B
Average 35.26x 7.36x 22.90x 0.93% 86.75B
Weighted average by Cap. 32.95x 6.09x 19.99x 1.05%

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