Valuation XP Power Limited OTC Markets

Stocks

Market Closed - OTC Markets 14:30:50 16/10/2025 BST			5-day change	1st Jan Change
13.48 ^USD	-0.15%		-51.72%	+17.22%

08-05	WINNERS & LOSERS: Miners rise on metals rally; Next ups outlook again	AN
08-04	XP Power backs annual outlook as margin boost drives increased profit	AN

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	486.5	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	93.56%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	524.6	535	519.9
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	79.14%	1.98%	-2.82%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	42.2x	31.2x	21.6x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.86x	2.37x	2.39x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.9x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.01x	1.86x	1.75x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.17x	2.05x	1.87x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	12.1x	10.3x	8.77x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	19.1x	15x	12x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	47.7x	34.1x	46.4x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.1%	2.93%	2.15%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1746	0.2213
Rate of return	1.84%	4.62%	1.33%	-	-	-	1%	1.27%
EPS ²	1.138	-1.016	-0.454	-0.405	-0.42	0.413	0.5583	0.8055
Distribution rate	82.6%	-92.5%	-39.6%	-	-	-	31.3%	27.5%
Net sales ¹	240.3	290.4	316.4	247.3	230.1	242	261.5	278.7
EBITDA ¹	55.5	56.4	55	40.9	34.7	43.3	52.03	59.28
EBIT ¹	45.1	42.9	38.1	25.1	17.3	27.4	35.75	43.3
Net income ¹	22.6	-20	-9.2	-9.6	-11.4	11.5	16.34	23.77
Net Debt ¹	24.7	151	112.7	93.5	41.5	38.1	48.48	33.38
Reference price ²	51.00	20.35	13.56	13.06	9.00	17.42	17.42	17.42
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19x	2.51x	11.3x	2.69%	274B
SIEMENS AG	26.48x	3.09x	16.85x	1.98%	253B
SCHNEIDER ELECTRIC SE	32.35x	4.14x	19.09x	1.51%	199B
EATON CORPORATION PLC	40.72x	5.9x	25.2x	0.95%	175B
DELTA ELECTRONICS, INC.	45.84x	6.17x	27.5x	0.93%	153B
VERTIV HOLDINGS CO.	48.58x	8.01x	32.26x	0.09%	113B
DELTA ELECTRONICS (THAILAND)	95.35x	12.18x	67.64x	0.33%	102B
EMERSON ELECTRIC CO.	33.43x	5.37x	18.67x	1.35%	91.02B
FUJIKURA LTD.	35.45x	5.98x	24x	1.1%	58.96B
Average	41.91x	5.93x	26.95x	1.21%	157.65B
Weighted average by Cap.	37.23x	5.11x	23.56x	1.46%