Valuation XP Power Limited

Stocks

Market Closed - London S.E. Other stock markets 16:35:03 17/07/2026 BST			5-day change	1st Jan Change
1,754.00 ^GBX	-1.02%		-3.20%	+94.89%

07-17	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

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	489.8	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	94.89%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	544.1	542.3	520.8
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	85.8%	-0.34%	-3.97%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	58.4x	31.4x	21.8x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.54x	2.38x	2.4x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.4x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.02x	1.87x	1.76x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.24x	2.07x	1.87x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	12.7x	10.4x	8.78x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	20.6x	15.2x	12x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	43.3x	40.8x	46.5x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.31%	2.45%	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%	1.26%
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	17.54	17.54	17.54
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.($)
XP POWER LIMITED	58.99x	2.26x	12.83x	-.--%	659M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.49x	2.36x	10.44x	2.91%	249B
SIEMENS AG	25.57x	2.98x	16.3x	2.08%	233B
SCHNEIDER ELECTRIC SE	28.45x	3.68x	17x	1.74%	169B
EATON CORPORATION PLC	34.07x	5.28x	22.49x	1.09%	155B
DELTA ELECTRONICS, INC.	46.91x	6.25x	27.05x	0.94%	139B
DELTA ELECTRONICS (THAILAND)	99.52x	13.77x	72.06x	0.3%	111B
VERTIV HOLDINGS CO.	50.47x	8.08x	32.85x	0.08%	111B
EMERSON ELECTRIC CO.	28.46x	4.69x	16.35x	1.59%	78.16B
AMETEK, INC.	32.76x	6.84x	21.31x	0.57%	54.32B
Average	42.27x	5.62x	24.87x	1.13%	130.12B
Weighted average by Cap.	36.64x	5.20x	23.55x	1.54%