Valuation XP Power Limited

Stocks

Real-time Estimate Cboe Europe 08:46:52 16/09/2026 BST			5-day change	1st Jan Change
1,768.00 ^GBX	-0.34%		-4.82%	+97.56%

09-11	Stocks climb but US data boosts Fed hike bets	AN
09-11	Shares rise as AI boosts UK GDP growth	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	495.4	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	97.11%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	559.2	549	538.3
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	90.96%	-1.82%	-1.96%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	45.3x	28.7x	19.7x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.58x	2.4x	2.31x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.5x	0.4x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.03x	1.87x	1.74x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.29x	2.07x	1.89x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	12.6x	10.1x	8.67x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	21x	15.1x	12.4x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	228x	36.2x	32.1x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	0.44%	2.76%	3.11%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1813	0.296
Rate of return	1.84%	4.62%	1.33%	-	-	-	1.02%	1.67%
EPS ²	1.138	-1.016	-0.454	-0.405	-0.42	0.3913	0.6188	0.9025
Distribution rate	82.6%	-92.5%	-39.6%	-	-	-	29.3%	32.8%
Net sales ¹	240.3	290.4	316.4	247.3	230.1	244.3	264.7	284.2
EBITDA ¹	55.5	56.4	55	40.9	34.7	44.49	54.4	62.05
EBIT ¹	45.1	42.9	38.1	25.1	17.3	26.64	36.25	43.35
Net income ¹	22.6	-20	-9.2	-9.6	-11.4	10.85	18.42	27.4
Net Debt ¹	24.7	151	112.7	93.5	41.5	63.78	53.61	42.86
Reference price ²	51.00	20.35	13.56	13.06	9.00	17.74	17.74	17.74
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XP POWER LIMITED	45.33x	2.29x	12.57x	-.--%	668M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	15.27x	1.93x	8.68x	3.36%	221B
SIEMENS AG	23.82x	2.87x	15.68x	2.17%	229B
SCHNEIDER ELECTRIC SE	28.95x	3.72x	17.21x	1.69%	179B
EATON CORPORATION PLC	34.76x	5.22x	22x	1.13%	152B
DELTA ELECTRONICS, INC.	40.7x	5.45x	24.42x	1.22%	136B
DELTA ELECTRONICS (THAILAND)	82.97x	10.43x	59.21x	0.38%	87.29B
VERTIV HOLDINGS CO.	38.83x	6.38x	25.65x	0.1%	90.32B
EMERSON ELECTRIC CO.	30.08x	4.89x	17.03x	1.5%	82B
AMETEK, INC.	31.97x	6.93x	21.78x	0.58%	53.75B
Average	37.27x	5.01x	22.42x	1.21%	123.13B
Weighted average by Cap.	32.33x	4.51x	20.57x	1.69%