|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,719.00 GBX | -2.99% |
|
-4.64% | +92.00% |
| 06:41am | Comet Says US Appeals Court Orders New Trial in XP Power Lawsuit | MT |
| 07-15 | XP Power Wins Appeal to Overturn Comet Trade Secret Ruling | MT |
Company Valuation: XP Power Limited
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 | 494.9 | - | - |
| Change | - | -59.65% | -20.24% | -3.43% | -18.6% | 96.89% | - | - |
| Enterprise Value (EV) 1 | 1,018 | 551.9 | 432.4 | 402.3 | 292.8 | 549.1 | 547.3 | 525.8 |
| Change | - | -45.8% | -21.64% | -6.98% | -27.2% | 87.52% | -0.33% | -3.93% |
| P/E | 44.8x | -20x | -29.9x | -32.2x | -21.4x | 59x | 31.7x | 22x |
| PBR | 5.91x | 2.89x | 1.78x | 2.14x | 1.42x | 2.56x | 2.41x | 2.43x |
| PEG | - | 0x | 0.5x | 3x | -5.78x | -0x | 0.4x | 0.5x |
| Capitalization / Revenue | 4.13x | 1.38x | 1.01x | 1.25x | 1.09x | 2.04x | 1.89x | 1.78x |
| EV / Revenue | 4.24x | 1.9x | 1.37x | 1.63x | 1.27x | 2.26x | 2.09x | 1.89x |
| EV / EBITDA | 18.3x | 9.78x | 7.86x | 9.84x | 8.44x | 12.8x | 10.5x | 8.87x |
| EV / EBIT | 22.6x | 12.9x | 11.4x | 16x | 16.9x | 20.8x | 15.3x | 12.1x |
| EV / FCF | 81.4x | -25.8x | 19.4x | 9.6x | 9.76x | 43.7x | 41.1x | 46.9x |
| FCF Yield | 1.23% | -3.88% | 5.16% | 10.4% | 10.2% | 2.29% | 2.43% | 2.13% |
| Dividend per Share 2 | 0.94 | 0.94 | 0.18 | - | - | - | 0.1746 | 0.2213 |
| Rate of return | 1.84% | 4.62% | 1.33% | - | - | - | 0.99% | 1.25% |
| EPS 2 | 1.138 | -1.016 | -0.454 | -0.405 | -0.42 | 0.3004 | 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 | 242.8 | 261.5 | 278.7 |
| EBITDA 1 | 55.5 | 56.4 | 55 | 40.9 | 34.7 | 42.8 | 52.03 | 59.28 |
| EBIT 1 | 45.1 | 42.9 | 38.1 | 25.1 | 17.3 | 26.4 | 35.75 | 43.3 |
| Net income 1 | 22.6 | -20 | -9.2 | -9.6 | -11.4 | 8.706 | 16.34 | 23.77 |
| Net Debt 1 | 24.7 | 151 | 112.7 | 93.5 | 41.5 | 54.27 | 52.44 | 30.93 |
| Reference price 2 | 51.00 | 20.35 | 13.56 | 13.06 | 9.00 | 17.72 | 17.72 | 17.72 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 58.99x | 2.26x | 12.83x | -.--% | 667M | |
| 17.49x | 2.36x | 10.44x | 2.91% | 254B | |
| 25.57x | 2.98x | 16.3x | 2.08% | 238B | |
| 28.45x | 3.68x | 17x | 1.74% | 170B | |
| 34.07x | 5.28x | 22.49x | 1.09% | 154B | |
| 46.91x | 6.25x | 27.05x | 0.94% | 153B | |
| 50.47x | 8.08x | 32.85x | 0.08% | 113B | |
| 99.52x | 13.77x | 72.06x | 0.3% | 113B | |
| 28.46x | 4.69x | 16.35x | 1.59% | 77.9B | |
| 32.76x | 6.84x | 21.31x | 0.57% | 54.39B | |
| Average | 42.27x | 5.62x | 24.87x | 1.13% | 132.8B | |
| Weighted average by Cap. | 36.73x | 5.21x | 23.59x | 1.54% |
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
- Stock Market
- Stocks
- XPP Stock
- Valuation XP Power Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
