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 1 477.9 236.9 243.8 218.4 136.7 381.5 - -
Change - -50.44% 2.91% -10.42% -37.4% 179.07% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 381.4 375.8 364.2
Change - -49.38% -1.01% -8.64% -40.22% 197.82% -1.47% -3.1%
P/E - 138x 142x -49.6x -9.47x -50.3x 42.7x 13.5x
PBR 5.19x - 2.56x 2.38x 1.75x 5.57x 4.46x 3.39x
PEG - - - 0x -0x 1.1x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.62x 2.64x 1.75x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.62x 2.6x 1.67x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 263x 17.7x 7.64x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -56.1x 28.9x 9.2x
EV / FCF -613x - -21.2x 114x 13.3x -85.7x 626x 31.4x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.17% 0.16% 3.19%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.37%
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 15.60 15.60 15.60
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-50.32x3.62x263.07x-.--% 440M
32.97x6.13x18.35x0.61% 206B
14.88x0.32x7.41x3.43% 114B
26.25x10.51x21.95x0.44% 85.82B
37.92x6.11x19.81x0.95% 83.46B
61.61x6.47x30.27x0.24% 65.83B
80.81x9.57x40.59x0.02% 64.28B
19.62x1.13x12.68x0.57% 63.54B
19.93x3.38x12.83x1.34% 63.31B
31.83x7.29x22.3x1.31% 39.35B
Average 27.55x 5.45x 44.92x 0.89% 78.66B
Weighted average by Cap. 34.21x 5.50x 19.55x 1.05%

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