|
Delayed
OTC Markets
07:00:26 30/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 26.80 USD | +0.49% |
|
+0.49% | +133.04% |
| 11/09 | Stocks climb but US data boosts Fed hike bets | AN |
| 11/09 | Shares rise as AI boosts UK GDP growth | 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 | 561.3 | - | - |
| Change | - | -59.65% | -20.24% | -3.43% | -18.6% | 123.33% | - | - |
| Enterprise Value (EV) 1 | 1,018 | 551.9 | 432.4 | 402.3 | 292.8 | 651.1 | 640.4 | 637.1 |
| Change | - | -45.8% | -21.64% | -6.98% | -27.2% | 122.34% | -1.64% | -0.51% |
| P/E | 44.8x | -20x | -29.9x | -32.2x | -21.4x | 51.4x | 32.5x | 22.3x |
| PBR | 5.91x | 2.89x | 1.78x | 2.14x | 1.42x | 2.93x | 2.72x | 2.62x |
| PEG | - | 0x | 0.5x | 3x | -5.78x | -0x | 0.6x | 0.5x |
| Capitalization / Revenue | 4.13x | 1.38x | 1.01x | 1.25x | 1.09x | 2.3x | 2.12x | 1.98x |
| EV / Revenue | 4.24x | 1.9x | 1.37x | 1.63x | 1.27x | 2.66x | 2.42x | 2.24x |
| EV / EBITDA | 18.3x | 9.78x | 7.86x | 9.84x | 8.44x | 14.6x | 11.8x | 10.3x |
| EV / EBIT | 22.6x | 12.9x | 11.4x | 16x | 16.9x | 24.4x | 17.7x | 14.7x |
| EV / FCF | 81.4x | -25.8x | 19.4x | 9.6x | 9.76x | 266x | 42.2x | 38x |
| FCF Yield | 1.23% | -3.88% | 5.16% | 10.4% | 10.2% | 0.38% | 2.37% | 2.63% |
| Dividend per Share 2 | 0.94 | 0.94 | 0.18 | - | - | - | 0.1813 | 0.296 |
| Rate of return | 1.84% | 4.62% | 1.33% | - | - | - | 0.9% | 1.47% |
| 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% | - | - | - | 29.3% | 32.8% |
| Net sales 1 | 240.3 | 290.4 | 316.4 | 247.3 | 230.1 | 244.3 | 264.7 | 284.2 |
| EBITDA 1 | 55.5 | 56.4 | 55 | 40.9 | 34.7 | 44.49 | 54.4 | 62.05 |
| EBIT 1 | 45.1 | 42.9 | 38.1 | 25.1 | 17.3 | 26.64 | 36.25 | 43.35 |
| Net income 1 | 22.6 | -20 | -9.2 | -9.6 | -11.4 | 10.85 | 18.42 | 27.4 |
| Net Debt 1 | 24.7 | 151 | 112.7 | 93.5 | 41.5 | 89.77 | 79.06 | 75.77 |
| Reference price 2 | 51.00 | 20.35 | 13.56 | 13.06 | 9.00 | 20.10 | 20.10 | 20.10 |
| Nbr of stocks (in thousands) | 19,479 | 19,698 | 23,580 | 23,642 | 27,926 | 27,926 | - | - |
| Announcement Date | 01/03/22 | 28/02/23 | 05/03/24 | 04/03/25 | 03/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.39x | 3.01x | 16.43x | 2.04% | 24TCr | |
| 14.05x | 1.74x | 7.85x | 3.64% | 20TCr | |
| 28.56x | 3.7x | 17.07x | 1.71% | 17TCr | |
| 38.56x | 5.69x | 23.87x | 1.02% | 17TCr | |
| 48.93x | 6.57x | 29.4x | 1.01% | 16TCr | |
| 31.14x | 4.47x | 21.92x | 0.87% | 10TCr | |
| 42.01x | 6.91x | 27.73x | 0.1% | 9.76TCr | |
| 95.2x | 11.8x | 67.39x | 0.33% | 9.81TCr | |
| 32.77x | 4.06x | 21.81x | 1.03% | 9.5TCr | |
| Average | 39.63x | 5.33x | 25.94x | 1.3% | 14.88TCr | |
| Weighted average by Cap. | 35.91x | 4.79x | 23.09x | 1.56% |
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
- XPPLF Stock
- Valuation XP Power Limited
Select your edition
All financial news and data tailored to specific country editions
