Company Valuation: LPKF Laser & Electronics SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 477.9 236.9 243.8 218.4 136.7 375.4 - -
Change - -50.44% 2.91% -10.42% -37.4% 174.6% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 372.8 370.5 360.3
Change - -49.38% -1.01% -8.64% -40.22% 191.05% -0.6% -2.77%
P/E - 138x 142x -49.6x -9.47x -42.1x 44.5x 13.3x
PBR 5.19x - 2.56x 2.38x 1.75x 5.69x 4.51x 3.41x
PEG - - - 0x -0x 1.1x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.72x 2.67x 1.72x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.7x 2.64x 1.65x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 219x 18x 7.55x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -45.5x 30x 9.1x
EV / FCF -613x - -21.2x 114x 13.3x -90.9x -1,235x 35.3x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.1% -0.08% 2.83%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.41%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.365 0.345 1.155
Distribution rate - - - - - - - 32%
Net sales 1 93.57 123.7 124.3 122.9 115.3 100.8 140.6 217.9
EBITDA 1 7.596 15.12 12.81 5.829 0.639 1.7 20.55 47.7
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -8.2 12.35 39.6
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -9 8.45 28.25
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -2.6 -4.85 -15.1
Reference price 2 19.54 9.67 9.94 8.93 5.59 15.35 15.35 15.35
Nbr of stocks (in thousands) 24,460 24,497 24,513 24,455 24,455 24,455 - -
Announcement Date 23/3/22 23/3/23 21/3/24 27/3/25 25/3/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.08x6.16x18.8x0.68% 208B
57.26x7.16x24.55x0.76% 132B
34.5x12.27x22.4x0.8% 124B
13.5x0.31x6.8x3.72% 111B
38.91x6.37x20.82x0.9% 90.94B
72.23x7.74x35.81x0.19% 82.3B
25.33x9.09x18.46x0.5% 80.86B
19.41x3.27x12.52x1.38% 61.11B
17.64x1.05x11.79x0.73% 59.59B
Average 34.65x 5.93x 19.11x 1.07% 105.56B
Weighted average by Cap. 35.80x 6.32x 19.47x 1.07%

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

  1. Stock Market
  2. Stocks
  3. LPK Stock
  4. LPK Stock
  5. Valuation LPKF Laser & Electronics SE