Valuation XP Power Limited

Stocks

Real-time Estimate Cboe Europe Other stock markets 13:15:14 09/07/2026 BST			5-day change	1st Jan Change
1,728.00 ^GBX	+0.93%		-10.12%	+93.33%

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	478.1	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	90.22%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	531.2	529.5	504.4
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	81.4%	-0.33%	-4.74%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	57x	30.7x	21.3x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.48x	2.33x	2.35x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.4x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	1.97x	1.83x	1.73x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.19x	2.03x	1.82x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	12.4x	10.2x	8.63x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	19.7x	14.8x	11.8x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	42.3x	81.9x	45x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.37%	1.22%	2.22%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1085	0.2213
Rate of return	1.84%	4.62%	1.33%	-	-	-	0.63%	1.29%
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	17.12	17.12	17.12
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	56.99x	2.19x	12.36x	-.--%	639M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.24x	2.33x	10.29x	2.96%	250B
SIEMENS AG	25.08x	2.94x	15.93x	2.12%	233B
SCHNEIDER ELECTRIC SE	28.39x	3.68x	16.97x	1.74%	169B
EATON CORPORATION PLC	34.3x	5.32x	22.68x	1.08%	155B
DELTA ELECTRONICS, INC.	46.39x	6.18x	26.74x	0.95%	152B
VERTIV HOLDINGS CO.	54.43x	8.73x	35.54x	0.08%	122B
DELTA ELECTRONICS (THAILAND)	96.98x	13.55x	70.23x	0.31%	111B
EMERSON ELECTRIC CO.	28.01x	4.61x	16.12x	1.62%	76.44B
AMETEK, INC.	31.93x	6.67x	20.78x	0.59%	53.02B
Average	41.97x	5.62x	24.76x	1.14%	132.26B
Weighted average by Cap.	36.76x	5.24x	23.60x	1.54%