Valuation: XP Factory Plc

Market Cap 2.56Cr 3.42Cr 3.04Cr 2.82Cr 4.83Cr 324.53Cr 4.92Cr 34Cr 13Cr 169.25Cr 13Cr 13Cr 540.06Cr P/E 2027 *
2.65x
P/E 2028 * 8.11x
Enterprise Value 3.04Cr 4.06Cr 3.61Cr 3.34Cr 5.74Cr 385.27Cr 5.84Cr 40Cr 16Cr 200.92Cr 15Cr 15Cr 641.14Cr EV / Sales 2027 *
0.92x
EV / Sales 2028 * 1.23x
Free-Float
73.08%
Yield 2027 *
-
Yield 2028 * -
1 day-2.67%
1 week-12.84%
Current month-21.08%
1 month-20.00%
3 months-18.89%
6 months+14.51%
Current year+12.31%
1 week 14.5
Extreme 14.5
15.5
1 month 14.5
Extreme 14.5
18.5
Current year 10.12
Extreme 10.125
21
1 year 10.12
Extreme 10.1221
21
3 years 9.5
Extreme 9.5
21
5 years 9.5
Extreme 9.5
39.73
10 years 1.69
Extreme 1.69
162.5
Manager TitleAgeSince
Chief Executive Officer 46 25/05/2015
Chief Operating Officer 57 -
Investor Relations Contact - -
Director TitleAgeSince
Director/Board Member 46 03/05/2017
Director/Board Member 64 29/06/2022
Director/Board Member 64 29/06/2022
Date Insider Type Main position Quantity % Market Cap. Importance
11/05/26 Free 937 0.0005% -
11/05/26 Buy

Chief Executive Officer

937 0.0005%
11/05/26 Free

Chief Operating Officer

937 0.0005%
Change 5-day change 1-year change 3-year change Capi.($)
-2.67%-12.84%+16.80%-15.36% 3.49Cr
-1.42%+2.18%-19.58%+38.51% 12TCr
-0.67%+2.18%+35.09% - 3.75TCr
-1.00%+6.97%+32.28%+191.40% 3.5TCr
+1.57%+7.98%-11.54%-34.02% 3.23TCr
+0.20%+5.40%-42.69%+21.10% 2.51TCr
0.00%-4.48%-12.32%+35.66% 2.26TCr
-0.10%+0.60%+58.84%+179.45% 906.36Cr
-1.52%-0.28%+8.75%+206.72% 908.69Cr
-1.27%+3.37%+2.53%-29.79% 545.08Cr
Average -0.54%+1.33%+6.82%+65.96% 3.01TCr
Weighted average by Cap. -0.08%+3.44%-3.62%+57.27%

Financials

2027 *2028 *
Net sales 3.32Cr 4.42Cr 3.94Cr 3.65Cr 6.26Cr 420.12Cr 6.37Cr 44Cr 17Cr 219.1Cr 17Cr 16Cr 699.13Cr 3.9Cr 5.2Cr 4.62Cr 4.28Cr 7.35Cr 493.53Cr 7.48Cr 52Cr 20Cr 257.38Cr 19Cr 19Cr 821.3Cr
Net income 96L 1.28Cr 1.14Cr 1.05Cr 1.81Cr 121.48Cr 1.84Cr 13Cr 4.97Cr 63Cr 4.8Cr 4.7Cr 202.16Cr 31L 41.32L 36.75L 34.04L 58.42L 39Cr 59.48L 4.09Cr 1.61Cr 20Cr 1.55Cr 1.52Cr 65Cr
Net Debt 48L 63.97L 56.9L 52.71L 90.45L 61Cr 92.09L 6.34Cr 2.49Cr 32Cr 2.4Cr 2.35Cr 101.08Cr 2.24Cr 2.98Cr 2.65Cr 2.46Cr 4.22Cr 283.32Cr 4.3Cr 30Cr 12Cr 147.76Cr 11Cr 11Cr 471.48Cr
Projected Income Statement - Annual - XP Factory Plc
Logo XP Factory Plc
XP Factory plc is a United Kingdom-based experiential leisure business. The Company is the owner and operator of Escape Hunt, which offers escape-the-room experiences. Escape Hunt operates through a network of owner-operated sites in the United Kingdom and an international network of franchised sites across five continents, as well as through digitally delivered games which can be played remotely. Escape Hunt provides high-quality experiences for consumers, businesses and other organizations, catering for leisure and team-building occasions across groups of varying sizes. The Company has a strategy to grow Escape Hunt through the expansion of its owner-operated estate in the United Kingdom and internationally, alongside its franchise network and the continued development of high-quality games and experiences across multiple formats, including those incorporating branded intellectual property (IP) content.
Employees
1,264
Date Price Change Volume
16/26/16 GBX 14.60 -2.67% 77,399
15/26/15 GBX 15.00 0.00% 3,342
14/26/14 GBX 15.00 -3.23% 1,12,483
13/26/13 GBX 15.50 +3.33% 2,40,562
12/26/12 GBX 15.00 -1.96% 4,52,183
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - XP Factory Plc
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
0.1460GBP
Average target price
0.1900GBP
Spread / Average Target
+30.14%

Annual profits - Rate of surprise

Rate of surprise - EPS - Annual - XP Factory Plc