|
Market Closed -
London S.E.
16:35:16 13/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 19.50 GBX | +1.30% |
|
+4.00% | +50.00% |
| 05-12 | Fuels' drives NWF profit ahead of market consensus | AN |
| 05-12 | XP Factory initiates annualised cost reductions of about £1 million | RE |
Company Valuation: XP Factory Plc
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 29.24 | 44.36 | 29 | 19.27 | 34.25 | - | - |
| Change | - | 51.7% | -34.64% | - | 77.78% | - | - |
| Enterprise Value (EV) 1 | 21.02 | 44.36 | 58.33 | 24.16 | 60.23 | 58.94 | 57.14 |
| Change | - | 111.06% | 31.49% | - | 149.32% | -2.16% | -3.04% |
| P/E | - | -44.7x | - | -15.5x | -20.3x | -19.7x | -23.5x |
| PBR | - | - | 1.32x | - | 1.54x | 1.55x | 1.43x |
| PEG | - | - | - | - | -0.6x | -6.3x | 1.5x |
| Capitalization / Revenue | 4.19x | - | 0.65x | 0.34x | 0.58x | 0.6x | 0.57x |
| EV / Revenue | 3.01x | - | 1.3x | 0.42x | 1.01x | 1.03x | 0.95x |
| EV / EBITDA | 7.92x | - | 7.26x | 2.3x | 6.59x | 6.48x | 5.74x |
| EV / EBIT | - | - | 13.6x | 6.21x | 27.7x | 27.3x | 21.5x |
| EV / FCF | - | - | 21.1x | 125x | -31.6x | 166x | 100x |
| FCF Yield | - | - | 4.73% | 0.8% | -3.17% | 0.6% | 1% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | - | -0.0066 | - | -0.0071 | -0.0096 | -0.0099 | -0.0083 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 6.984 | - | 44.75 | 57.34 | 59.39 | 57.34 | 59.85 |
| EBITDA 1 | 2.653 | - | 8.037 | 10.5 | 9.147 | 9.097 | 9.948 |
| EBIT 1 | - | - | 4.281 | 3.893 | 2.174 | 2.162 | 2.663 |
| Net income 1 | - | -0.994 | - | -1.251 | -1.7 | -1.7 | -1.5 |
| Net Debt 1 | -8.225 | - | 29.34 | 4.892 | 25.98 | 24.68 | 22.89 |
| Reference price 2 | 0.3300 | 0.2950 | 0.1925 | 0.1100 | 0.1950 | 0.1950 | 0.1950 |
| Nbr of stocks (in thousands) | 88,620 | 150,383 | 150,633 | 175,158 | 175,658 | - | - |
| Announcement Date | 31/05/22 | 23/05/23 | 19/03/24 | 01/09/25 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -20.05x | 1.01x | 6.54x | - | 45.67M | |
| 34.14x | 2.85x | 10.8x | 5.99% | 5.29B | |
| 20.7x | 2.9x | 9.83x | 2.14% | 1.33B | |
| Average | 11.60x | 2.25x | 9.06x | 4.06% | 2.22B | |
| Weighted average by Cap. | 31.08x | 2.84x | 10.58x | 5.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- XPF Stock
- Valuation XP Factory Plc
Select your edition
All financial news and data tailored to specific country editions
