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 1 477.9 236.9 243.8 218.4 136.7 415.7 - -
Change - -50.44% 2.91% -10.42% -37.4% 204.11% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 415.5 410.9 400.2
Change - -49.38% -1.01% -8.64% -40.22% 224.43% -1.12% -2.59%
P/E - 138x 142x -49.6x -9.47x -42.5x 46.6x 14.8x
PBR 5.19x - 2.56x 2.38x 1.75x 6.3x 5x 3.78x
PEG - - - 0x -0x 1.3x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 4.28x 2.97x 1.94x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 4.28x 2.94x 1.87x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x -519x 19.3x 8.44x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -45.9x 31.4x 10.2x
EV / FCF -613x - -21.2x 114x 13.3x -104x -1,174x 37.8x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -0.96% -0.09% 2.65%
Dividend per Share 2 - - - - - - - 0.36
Rate of return - - - - - - - 2.12%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.4 0.365 1.145
Distribution rate - - - - - - - 31.4%
Net sales 1 93.57 123.7 124.3 122.9 115.3 97.2 139.8 214.2
EBITDA 1 7.596 15.12 12.81 5.829 0.639 -0.8 21.3 47.4
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -9.05 13.1 39.25
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -9.75 9.05 28
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.2 -4.85 -15.5
Reference price 2 19.54 9.67 9.94 8.93 5.59 17.00 17.00 17.00
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.($)
34.12x6.35x19.36x0.66% 214B
61.15x7.63x26.14x0.71% 141B
34.41x12.23x22.34x0.8% 123B
13.47x0.31x6.78x3.73% 111B
41.96x6.89x22.53x0.83% 97.72B
75.33x8.08x37.26x0.19% 86.45B
25.33x9.09x18.46x0.5% 80.89B
20.27x3.41x13.04x1.32% 63.8B
45.53x6.37x24x0.01% 66B
Average 39.06x 6.70x 21.10x 0.97% 109.41B
Weighted average by Cap. 39.26x 6.83x 21.01x 0.99%

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. 0ND2 Stock
  5. Valuation LPKF Laser & Electronics SE