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 1 477.9 236.9 243.8 218.4 136.7 393.7 - -
Change - -50.44% 2.91% -10.42% -37.4% 188.01% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 393.1 387 377.4
Change - -49.38% -1.01% -8.64% -40.22% 206.94% -1.56% -2.47%
P/E - 138x 142x -49.6x -9.47x -63.1x 201x 18.9x
PBR 5.19x - 2.56x 2.38x 1.75x 5.55x 4.47x 3.58x
PEG - - - 0x -0x 1.1x -2x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.61x 2.79x 2.05x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.61x 2.74x 1.97x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 136x 19.4x 10x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -73.5x 33.1x 12.8x
EV / FCF -613x - -21.2x 114x 13.3x -119x 235x 37.7x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -0.84% 0.43% 2.65%
Dividend per Share 2 - - - - - - - 0.275
Rate of return - - - - - - - 1.71%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.255 0.08 0.85
Distribution rate - - - - - - - 32.4%
Net sales 1 93.57 123.7 124.3 122.9 115.3 109 141.2 191.6
EBITDA 1 7.596 15.12 12.81 5.829 0.639 2.9 19.95 37.7
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -5.35 11.7 29.55
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -6.25 7.85 20.8
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.6 -6.75 -16.3
Reference price 2 19.54 9.67 9.94 8.93 5.59 16.10 16.10 16.10
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.($)
-63.14x3.61x135.56x-.--% 450M
32.98x5.93x18.36x0.66% 188B
34.6x13.68x29.18x0.35% 112B
13.91x0.3x6.82x3.67% 105B
45.61x7.25x23.69x0.82% 94.12B
70.15x6.82x33.15x0.24% 63.57B
21.61x1.24x13.89x0.52% 69.68B
18.89x3.22x12.17x1.46% 59.13B
68.27x8.14x34.54x0.01% 54.18B
41.71x9.22x28.18x0.93% 49.44B
Average 28.46x 5.94x 33.55x 0.87% 79.6B
Weighted average by Cap. 35.99x 6.24x 21.09x 1.02%

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. Valuation LPKF Laser & Electronics SE