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 1 477.9 236.9 243.8 218.4 136.7 366.8 - -
Change - -50.44% 2.91% -10.42% -37.4% 168.34% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 366.2 360.1 350.5
Change - -49.38% -1.01% -8.64% -40.22% 185.93% -1.68% -2.65%
P/E - 138x 142x -49.6x -9.47x -58.8x 188x 17.6x
PBR 5.19x - 2.56x 2.38x 1.75x 5.17x 4.17x 3.33x
PEG - - - 0x -0x 1x -1x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.37x 2.6x 1.91x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.36x 2.55x 1.83x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 126x 18x 9.3x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -68.5x 30.8x 11.9x
EV / FCF -613x - -21.2x 114x 13.3x -111x 218x 35.1x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -0.9% 0.46% 2.85%
Dividend per Share 2 - - - - - - - 0.275
Rate of return - - - - - - - 1.83%
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 15.00 15.00 15.00
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.($)
-58.82x3.36x126.28x-.--% 420M
32.56x5.86x18.14x0.67% 186B
30.79x12.14x25.9x0.39% 99.33B
13.42x0.29x6.56x3.8% 101B
41.44x6.56x21.43x0.91% 85.56B
20.37x1.17x13.1x0.55% 65.49B
70.15x6.82x33.15x0.24% 63.32B
18.96x3.23x12.21x1.46% 59.35B
68.43x8.16x34.62x0.01% 54.31B
37.57x8.33x25.45x1.03% 44.36B
Average 27.49x 5.59x 31.68x 0.91% 75.94B
Weighted average by Cap. 34.61x 5.79x 20.00x 1.07%

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