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 1 477.9 236.9 243.8 218.4 136.7 325.2 - -
Change - -50.44% 2.91% -10.42% -37.4% 137.92% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 325.2 319.6 307.9
Change - -49.38% -1.01% -8.64% -40.22% 153.9% -1.72% -3.65%
P/E - 138x 142x -49.6x -9.47x -42.9x 36.4x 11.5x
PBR 5.19x - 2.56x 2.38x 1.75x 4.75x 3.8x 2.89x
PEG - - - 0x -0x 0.9x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.08x 2.25x 1.49x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.08x 2.21x 1.41x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 224x 15.1x 6.46x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -47.8x 24.6x 7.78x
EV / FCF -613x - -21.2x 114x 13.3x -73.1x 533x 26.5x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.37% 0.19% 3.77%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.78%
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 13.30 13.30 13.30
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
32.53x6.02x18.44x0.62% 202B
13.28x0.3x6.7x3.78% 109B
24.52x8.6x18.25x0.51% 79.83B
35.36x5.68x18.51x1.01% 80.74B
65.48x6.92x32.35x0.22% 73.22B
20.46x1.19x13.63x0.65% 67.58B
35.58x5.03x18.95x0.02% 51.78B
61.41x27.57x61.29x0.43% 40.39B
26.36x6.08x18.6x1.58% 33.09B
Average 35.00x 7.49x 22.97x 0.98% 82.05B
Weighted average by Cap. 32.80x 6.17x 20.01x 1.07%

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. LPK Stock
  5. Valuation LPKF Laser & Electronics SE