|
Market Closed -
London S.E.
03:35:20 31/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 1,730.00 GBX | -4.63% |
|
+1.41% | +92.22% |
| 30/10 | WINNERS & LOSERS: BT jumps on network deal, NatWest drops on results | AN |
| 22/10 | Deutsche Bank Research Upgrades XP Power to Buy, Boosts PT | MT |
Company Valuation: XP Power Limited
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 | 483.1 | - | - |
| Change | - | -59.65% | -20.24% | -3.43% | -18.6% | 92.22% | - | - |
| Enterprise Value (EV) 1 | 1,018 | 551.9 | 432.4 | 402.3 | 292.8 | 541.8 | 527.5 | 529 |
| Change | - | -45.8% | -21.64% | -6.98% | -27.2% | 85.03% | -2.64% | 0.28% |
| P/E | 44.8x | -20x | -29.9x | -32.2x | -21.4x | 42.5x | 22.7x | 17.8x |
| PBR | 5.91x | 2.89x | 1.78x | 2.14x | 1.42x | 2.1x | 1.93x | 1.8x |
| PEG | - | 0x | 0.5x | 3x | -5.78x | -0x | 0.3x | 0.6x |
| Capitalization / Revenue | 4.13x | 1.38x | 1.01x | 1.25x | 1.09x | 1.97x | 1.76x | 1.64x |
| EV / Revenue | 4.24x | 1.9x | 1.37x | 1.63x | 1.27x | 2.21x | 1.92x | 1.79x |
| EV / EBITDA | 18.3x | 9.78x | 7.86x | 9.84x | 8.44x | 12x | 9.29x | 8.2x |
| EV / EBIT | 22.6x | 12.9x | 11.4x | 16x | 16.9x | 20.1x | 13.7x | 11.6x |
| EV / FCF | 81.4x | -25.8x | 19.4x | 9.6x | 9.76x | -159x | 40.3x | 27x |
| FCF Yield | 1.23% | -3.88% | 5.16% | 10.4% | 10.2% | -0.63% | 2.48% | 3.71% |
| Dividend per Share 2 | 0.94 | 0.94 | 0.18 | - | - | - | 0.2051 | 0.2913 |
| Rate of return | 1.84% | 4.62% | 1.33% | - | - | - | 1.19% | 1.68% |
| EPS 2 | 1.138 | -1.016 | -0.454 | -0.405 | -0.42 | 0.4073 | 0.7616 | 0.9738 |
| Distribution rate | 82.6% | -92.5% | -39.6% | - | - | - | 26.9% | 29.9% |
| Net sales 1 | 240.3 | 290.4 | 316.4 | 247.3 | 230.1 | 245.3 | 274.7 | 295.1 |
| EBITDA 1 | 55.5 | 56.4 | 55 | 40.9 | 34.7 | 45.26 | 56.77 | 64.55 |
| EBIT 1 | 45.1 | 42.9 | 38.1 | 25.1 | 17.3 | 26.99 | 38.64 | 45.68 |
| Net income 1 | 22.6 | -20 | -9.2 | -9.6 | -11.4 | 11.43 | 21.66 | 28.16 |
| Net Debt 1 | 24.7 | 151 | 112.7 | 93.5 | 41.5 | 58.72 | 44.4 | 45.85 |
| Reference price 2 | 51.00 | 20.35 | 13.56 | 13.06 | 9.00 | 17.30 | 17.30 | 17.30 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 42.47x | 2.21x | 11.97x | -.--% | 647M | |
| 24.42x | 2.91x | 15.89x | 2.1% | 228B | |
| 12.1x | 1.31x | 6.18x | 4.19% | 163B | |
| 24.76x | 3.21x | 14.7x | 1.96% | 149B | |
| 32.87x | 4.91x | 20.63x | 1.19% | 144B | |
| 35.11x | 4.43x | 20.62x | 1.26% | 106B | |
| 33.64x | 5.42x | 18.87x | 1.34% | 92B | |
| 31.22x | 3.88x | 20.83x | 1.09% | 90.27B | |
| 27.09x | 3.83x | 19.14x | 1% | 89.75B | |
| 36.65x | 6.04x | 24.05x | 0.11% | 89.53B | |
| Average | 30.03x | 3.82x | 17.29x | 1.42% | 115.2B | |
| Weighted average by Cap. | 27.20x | 3.70x | 16.90x | 1.81% |
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
- Stock Market
- Stocks
- XPP Stock
- Valuation XP Power Limited
Select your edition
All financial news and data tailored to specific country editions
