Valuation XP Power Limited OTC Markets

Stocks

Delayed OTC Markets 11:30:26 30/09/26 pm AEST			5-day change	1st Jan Change
26.80 ^USD	+0.49%		+0.49%	+133.04%

12/09	Stocks climb but US data boosts Fed hike bets	AN
11/09	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	561.3	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	123.33%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	651.1	640.4	637.1
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	122.34%	-1.64%	-0.51%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	51.4x	32.5x	22.3x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.93x	2.72x	2.62x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.6x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.3x	2.12x	1.98x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.66x	2.42x	2.24x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	14.6x	11.8x	10.3x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	24.4x	17.7x	14.7x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	266x	42.2x	38x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	0.38%	2.37%	2.63%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1813	0.296
Rate of return	1.84%	4.62%	1.33%	-	-	-	0.9%	1.47%
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	89.77	79.06	75.77
Reference price ²	51.00	20.35	13.56	13.06	9.00	20.10	20.10	20.10
Nbr of stocks (in thousands)	19,479	19,698	23,580	23,642	27,926	27,926	-	-
Announcement Date	1/3/22	28/2/23	5/3/24	4/3/25	3/3/26	-	-	-

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.($)
SIEMENS AG	25.39x	3.01x	16.43x	2.04%	237B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.74x	7.85x	3.64%	204B
SCHNEIDER ELECTRIC SE	28.56x	3.7x	17.07x	1.71%	172B
EATON CORPORATION PLC	38.56x	5.69x	23.87x	1.02%	168B
DELTA ELECTRONICS, INC.	48.93x	6.57x	29.4x	1.01%	164B
TRANE TECHNOLOGIES PLC	31.14x	4.47x	21.92x	0.87%	104B
VERTIV HOLDINGS CO.	42.01x	6.91x	27.73x	0.1%	97.64B
DELTA ELECTRONICS (THAILAND)	95.2x	11.8x	67.39x	0.33%	98.13B
JOHNSON CONTROLS INTERNATIONAL PLC	32.77x	4.06x	21.81x	1.03%	95.01B
Average	39.63x	5.33x	25.94x	1.3%	148.79B
Weighted average by Cap.	35.91x	4.79x	23.09x	1.56%