|
Market Closed -
London S.E.
23:35:05 07/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 1,850.00 GBX | +2.21% |
|
+3.58% | +105.56% |
| 09-07 | WINNERS & LOSERS: Standard Life up on profit beat; Spire backs buyout | AN |
| 08-29 | Stocks rise as Warsh fuels US rate-hike bets | AN |
Company Valuation: XP Power Limited
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 | 516.6 | - | - |
| Change | - | -59.65% | -20.24% | -3.43% | -18.6% | 105.56% | - | - |
| Enterprise Value (EV) 1 | 1,018 | 551.9 | 432.4 | 402.3 | 292.8 | 578.4 | 570.1 | 560.2 |
| Change | - | -45.8% | -21.64% | -6.98% | -27.2% | 97.53% | -1.44% | -1.74% |
| P/E | 44.8x | -20x | -29.9x | -32.2x | -21.4x | 47.3x | 29.9x | 20.5x |
| PBR | 5.91x | 2.89x | 1.78x | 2.14x | 1.42x | 2.69x | 2.5x | 2.41x |
| PEG | - | 0x | 0.5x | 3x | -5.78x | -0x | 0.5x | 0.4x |
| Capitalization / Revenue | 4.13x | 1.38x | 1.01x | 1.25x | 1.09x | 2.12x | 1.96x | 1.83x |
| EV / Revenue | 4.24x | 1.9x | 1.37x | 1.63x | 1.27x | 2.37x | 2.16x | 1.99x |
| EV / EBITDA | 18.3x | 9.78x | 7.86x | 9.84x | 8.44x | 13.2x | 10.7x | 9.21x |
| EV / EBIT | 22.6x | 12.9x | 11.4x | 16x | 16.9x | 21.9x | 15.8x | 12.9x |
| EV / FCF | 81.4x | -25.8x | 19.4x | 9.6x | 9.76x | 45.9x | 31.2x | 51.6x |
| FCF Yield | 1.23% | -3.88% | 5.16% | 10.4% | 10.2% | 2.18% | 3.2% | 1.94% |
| Dividend per Share 2 | 0.94 | 0.94 | 0.18 | - | - | - | 0.1726 | 0.2185 |
| Rate of return | 1.84% | 4.62% | 1.33% | - | - | - | 0.93% | 1.18% |
| EPS 2 | 1.138 | -1.016 | -0.454 | -0.405 | -0.42 | 0.3913 | 0.6188 | 0.9025 |
| Distribution rate | 82.6% | -92.5% | -39.6% | - | - | - | 27.9% | 24.2% |
| Net sales 1 | 240.3 | 290.4 | 316.4 | 247.3 | 230.1 | 243.9 | 263.4 | 282.1 |
| EBITDA 1 | 55.5 | 56.4 | 55 | 40.9 | 34.7 | 43.83 | 53.4 | 60.79 |
| EBIT 1 | 45.1 | 42.9 | 38.1 | 25.1 | 17.3 | 26.43 | 36.16 | 43.59 |
| Net income 1 | 22.6 | -20 | -9.2 | -9.6 | -11.4 | 10.68 | 17.66 | 25.5 |
| Net Debt 1 | 24.7 | 151 | 112.7 | 93.5 | 41.5 | 61.8 | 53.48 | 43.54 |
| Reference price 2 | 51.00 | 20.35 | 13.56 | 13.06 | 9.00 | 18.50 | 18.50 | 18.50 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 46.25x | 2.33x | 12.94x | -.--% | 700M | |
| 16.93x | 2.19x | 9.84x | 3.02% | 243B | |
| 25.35x | 2.99x | 16.3x | 2.06% | 241B | |
| 30.43x | 3.91x | 18.02x | 1.61% | 193B | |
| 36.49x | 5.42x | 23.06x | 1.04% | 160B | |
| 44.43x | 5.97x | 26.61x | 1.12% | 152B | |
| 46.43x | 7.64x | 30.72x | 0.09% | 108B | |
| 91.1x | 11.47x | 65.11x | 0.35% | 105B | |
| 31.27x | 5.06x | 17.61x | 1.45% | 85.24B | |
| 32.42x | 6.93x | 21.81x | 0.57% | 54.5B | |
| Average | 40.11x | 5.39x | 24.20x | 1.13% | 134.28B | |
| Weighted average by Cap. | 35.54x | 4.93x | 22.62x | 1.55% |
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
- Stock Market
- Stocks
- XPP Stock
- Valuation XP Power Limited
Select your edition
All financial news and data tailored to specific country editions
