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 1 477.9 236.9 243.8 218.4 136.7 319.1 - -
Change - -50.44% 2.91% -10.42% -37.4% 133.45% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 319.1 313.5 301.8
Change - -49.38% -1.01% -8.64% -40.22% 149.13% -1.76% -3.72%
P/E - 138x 142x -49.6x -9.47x -42.1x 35.8x 11.3x
PBR 5.19x - 2.56x 2.38x 1.75x 4.66x 3.73x 2.84x
PEG - - - 0x -0x 0.9x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.03x 2.21x 1.46x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.03x 2.17x 1.38x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 220x 14.8x 6.33x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -46.9x 24.1x 7.62x
EV / FCF -613x - -21.2x 114x 13.3x -71.7x 522x 26x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.39% 0.19% 3.84%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.84%
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 13.05 13.05 13.05
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-42.1x3.03x220.06x-.--% 37Cr
31.12x5.77x17.68x0.65% 19TCr
13.18x0.3x6.64x3.81% 11TCr
27.94x11.21x23.4x0.41% 9.17TCr
36.68x5.9x19.14x0.98% 8.12TCr
64.03x6.74x31.51x0.23% 7TCr
19.11x1.12x12.45x0.62% 6.27TCr
18.54x3.16x11.99x1.44% 5.89TCr
38.96x5.49x20.75x0.02% 5.67TCr
67.4x30.31x67.38x0.39% 4.43TCr
Average 27.49x 7.30x 43.10x 0.86% 7.68TCr
Weighted average by Cap. 32.49x 6.57x 20.55x 1.06%

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