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 1 477.9 236.9 243.8 218.4 136.7 322.8 - -
Change - -50.44% 2.91% -10.42% -37.4% 136.14% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 322.8 317.2 305.5
Change - -49.38% -1.01% -8.64% -40.22% 151.99% -1.74% -3.67%
P/E - 138x 142x -49.6x -9.47x -42.6x 36.2x 11.4x
PBR 5.19x - 2.56x 2.38x 1.75x 4.71x 3.77x 2.87x
PEG - - - 0x -0x 0.9x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.06x 2.23x 1.48x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.06x 2.19x 1.4x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 223x 15x 6.4x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -47.5x 24.4x 7.71x
EV / FCF -613x - -21.2x 114x 13.3x -72.5x 529x 26.3x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.38% 0.19% 3.8%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.8%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.31 0.365 1.155
Distribution rate - - - - - - - 32%
Net sales 1 93.57 123.7 124.3 122.9 115.3 105.4 144.6 218
EBITDA 1 7.596 15.12 12.81 5.829 0.639 1.45 21.2 47.7
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -6.8 13 39.6
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -7.65 8.9 28.25
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.05 -5.65 -17.3
Reference price 2 19.54 9.67 9.94 8.93 5.59 13.20 13.20 13.20
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.($)
31.26x5.8x17.76x0.64% 194B
13.58x0.31x6.86x3.7% 112B
25.43x8.93x18.94x0.49% 82.68B
38.27x6.17x20.01x0.94% 84.17B
68.96x7.29x34.02x0.21% 76B
20.61x1.2x13.76x0.64% 68.16B
18.47x3.14x11.94x1.44% 58.67B
37.57x5.29x19.96x0.02% 54.68B
65.05x29.24x64.99x0.4% 42.73B
Average 35.47x 7.49x 23.14x 0.94% 85.96B
Weighted average by Cap. 32.95x 6.18x 20.12x 1.06%

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. 1LPK Stock
  5. Valuation LPKF Laser & Electronics SE