Valuation XP Power Limited

Stocks

Market Closed - London S.E. Other stock markets 16:35:07 10/07/2026 BST			5-day change	1st Jan Change
1,812.00 ^GBX	+1.80%		-6.11%	+101.33%

06-30	WINNERS & LOSERS: Housebuilders slide; miners up as metal prices rise	AN
06-17	Odyssean says return beats market despite "another volatile period"	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	506	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	101.33%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	559.1	557.4	532.3
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	90.94%	-0.31%	-4.5%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	59.3x	31.9x	22.1x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.58x	2.42x	2.44x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.4x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.08x	1.94x	1.83x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.3x	2.14x	1.92x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	13x	10.8x	9.1x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	20.8x	15.6x	12.4x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	44.5x	86.2x	47.5x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.25%	1.16%	2.1%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1085	0.2213
Rate of return	1.84%	4.62%	1.33%	-	-	-	0.61%	1.24%
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%	-	-	-	19.4%	27.5%
Net sales ¹	240.3	290.4	316.4	247.3	230.1	243.1	261	277.1
EBITDA ¹	55.5	56.4	55	40.9	34.7	42.98	51.84	58.47
EBIT ¹	45.1	42.9	38.1	25.1	17.3	26.9	35.82	42.9
Net income ¹	22.6	-20	-9.2	-9.6	-11.4	8.208	16.12	22.45
Net Debt ¹	24.7	151	112.7	93.5	41.5	53.12	51.38	26.27
Reference price ²	51.00	20.35	13.56	13.06	9.00	17.80	17.80	17.80
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	59.25x	2.26x	12.8x	-.--%	666M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.93x	2.44x	10.77x	2.84%	260B
SIEMENS AG	25.86x	3.02x	16.35x	2.06%	241B
SCHNEIDER ELECTRIC SE	29.06x	3.76x	17.34x	1.7%	173B
EATON CORPORATION PLC	34.9x	5.39x	22.98x	1.06%	158B
DELTA ELECTRONICS, INC.	46.27x	6.16x	26.67x	0.95%	152B
VERTIV HOLDINGS CO.	55.59x	8.9x	36.21x	0.08%	124B
DELTA ELECTRONICS (THAILAND)	100.89x	14.1x	73.07x	0.3%	116B
EMERSON ELECTRIC CO.	28.26x	4.65x	16.26x	1.6%	77.18B
AMETEK, INC.	32.16x	6.71x	20.9x	0.58%	53.4B
Average	43.01x	5.74x	25.33x	1.12%	135.49B
Weighted average by Cap.	37.63x	5.35x	24.18x	1.5%