Valuation XP Power Limited

Stocks

Market Closed - London S.E. Other stock markets 01:35:11 08/08/26 am AEST			5-day change	1st Jan Change
1,776.00 ^GBX	-0.89%		+9.90%	+97.33%

05/08	WINNERS & LOSERS: Miners rise on metals rally; Next ups outlook again	AN
04/08	XP Power backs annual outlook as margin boost drives increased profit	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	500.4	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	99.11%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	557	548.9	533.8
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	90.21%	-1.45%	-2.75%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	43.4x	32.1x	22.2x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.95x	2.44x	2.46x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.9x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.06x	1.91x	1.8x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.29x	2.1x	1.92x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	12.3x	10.5x	9.01x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	20.3x	15.4x	12.3x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	50.6x	35x	47.7x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	1.97%	2.85%	2.1%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1746	0.2213
Rate of return	1.84%	4.62%	1.33%	-	-	-	0.97%	1.24%
EPS ²	1.138	-1.016	-0.454	-0.405	-0.42	0.413	0.5583	0.8055
Distribution rate	82.6%	-92.5%	-39.6%	-	-	-	31.3%	27.5%
Net sales ¹	240.3	290.4	316.4	247.3	230.1	242.8	261.5	278.7
EBITDA ¹	55.5	56.4	55	40.9	34.7	45.3	52.03	59.28
EBIT ¹	45.1	42.9	38.1	25.1	17.3	27.4	35.75	43.3
Net income ¹	22.6	-20	-9.2	-9.6	-11.4	11.5	16.34	23.77
Net Debt ¹	24.7	151	112.7	93.5	41.5	56.57	48.48	33.38
Reference price ²	51.00	20.35	13.56	13.06	9.00	17.92	17.92	17.92
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.($)
XP POWER LIMITED	43.39x	2.29x	12.3x	-.--%	673M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.72x	2.47x	11.1x	2.74%	269B
SIEMENS AG	25.71x	2.97x	16.23x	2.06%	242B
SCHNEIDER ELECTRIC SE	31.74x	4.06x	18.76x	1.54%	195B
EATON CORPORATION PLC	40.42x	5.86x	25.03x	0.95%	174B
DELTA ELECTRONICS, INC.	40.84x	5.48x	24.6x	1.04%	135B
VERTIV HOLDINGS CO.	45.61x	7.5x	30.23x	0.09%	106B
DELTA ELECTRONICS (THAILAND)	92.04x	11.81x	65.43x	0.34%	98.73B
EMERSON ELECTRIC CO.	32.16x	5.19x	18.07x	1.4%	87.52B
AMETEK, INC.	34.14x	7.11x	22.25x	0.54%	57.63B
Average	40.48x	5.48x	24.40x	1.07%	136.54B
Weighted average by Cap.	35.68x	4.95x	22.54x	1.49%