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 1 477.9 236.9 243.8 218.4 136.7 419.4 - -
Change - -50.44% 2.91% -10.42% -37.4% 206.8% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 418.8 412.6 403.1
Change - -49.38% -1.01% -8.64% -40.22% 226.98% -1.47% -2.31%
P/E - 138x 142x -49.6x -9.47x -67.3x 214x 20.2x
PBR 5.19x - 2.56x 2.38x 1.75x 5.91x 4.76x 3.81x
PEG - - - 0x -0x 1.2x -2x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.85x 2.97x 2.19x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.84x 2.92x 2.1x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 144x 20.7x 10.7x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -78.3x 35.3x 13.6x
EV / FCF -613x - -21.2x 114x 13.3x -127x 250x 40.3x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -0.79% 0.4% 2.48%
Dividend per Share 2 - - - - - - - 0.275
Rate of return - - - - - - - 1.6%
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 17.15 17.15 17.15
Nbr of stocks (in thousands) 24,460 24,497 24,513 24,455 24,455 24,455 - -
Announcement Date 23/03/22 23/03/23 21/03/24 27/03/25 25/03/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-67.25x3.84x144.41x-.--% 48Cr
34.47x6.17x19.23x0.64% 20TCr
50.37x8x26.17x0.75% 10TCr
13.56x0.29x6.62x3.78% 10TCr
31.66x12.58x26.47x0.37% 10TCr
90.43x8.84x43.17x0.18% 8.02TCr
22.06x1.29x14.23x0.46% 7.17TCr
77.47x9.17x38.93x0.01% 6.15TCr
49.22x10.77x32.75x0.8% 5.79TCr
18.3x3.15x11.91x1.51% 5.77TCr
Average 32.03x 6.41x 36.39x 0.85% 8.36TCr
Weighted average by Cap. 40.81x 6.64x 23.25x 0.97%

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