|
Real-time Estimate
Cboe Europe
08:19:33 19/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,788.00 GBX | -1.00% |
|
+1.25% | +98.22% |
| 17/08 | WINNERS & LOSERS: Telecom Plus climbs and Hill & Smith recovers | AN |
| 05/08 | WINNERS & LOSERS: Miners rise on metals rally; Next ups outlook again | 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 | 504.4 | - | - |
| Change | - | -59.65% | -20.24% | -3.43% | -18.6% | 100.67% | - | - |
| Enterprise Value (EV) 1 | 1,018 | 551.9 | 432.4 | 402.3 | 292.8 | 554.2 | 552.4 | 537.2 |
| Change | - | -45.8% | -21.64% | -6.98% | -27.2% | 89.24% | -0.33% | -2.74% |
| P/E | 44.8x | -20x | -29.9x | -32.2x | -21.4x | 41.8x | 29.2x | 20x |
| PBR | 5.91x | 2.89x | 1.78x | 2.14x | 1.42x | 2.97x | 2.46x | 2.47x |
| PEG | - | 0x | 0.5x | 3x | -5.78x | -0x | 0.7x | 0.4x |
| Capitalization / Revenue | 4.13x | 1.38x | 1.01x | 1.25x | 1.09x | 2.07x | 1.91x | 1.79x |
| EV / Revenue | 4.24x | 1.9x | 1.37x | 1.63x | 1.27x | 2.27x | 2.1x | 1.91x |
| EV / EBITDA | 18.3x | 9.78x | 7.86x | 9.84x | 8.44x | 12.8x | 10.5x | 8.99x |
| EV / EBIT | 22.6x | 12.9x | 11.4x | 16x | 16.9x | 19.9x | 15.1x | 12.2x |
| EV / FCF | 81.4x | -25.8x | 19.4x | 9.6x | 9.76x | 44x | 34x | 49.5x |
| FCF Yield | 1.23% | -3.88% | 5.16% | 10.4% | 10.2% | 2.27% | 2.94% | 2.02% |
| Dividend per Share 2 | 0.94 | 0.94 | 0.18 | - | - | - | 0.1746 | 0.2213 |
| Rate of return | 1.84% | 4.62% | 1.33% | - | - | - | 0.97% | 1.23% |
| EPS 2 | 1.138 | -1.016 | -0.454 | -0.405 | -0.42 | 0.4325 | 0.6188 | 0.9025 |
| Distribution rate | 82.6% | -92.5% | -39.6% | - | - | - | 28.2% | 24.5% |
| Net sales 1 | 240.3 | 290.4 | 316.4 | 247.3 | 230.1 | 243.8 | 263.4 | 281.7 |
| EBITDA 1 | 55.5 | 56.4 | 55 | 40.9 | 34.7 | 43.22 | 52.76 | 59.75 |
| EBIT 1 | 45.1 | 42.9 | 38.1 | 25.1 | 17.3 | 27.9 | 36.65 | 43.93 |
| Net income 1 | 22.6 | -20 | -9.2 | -9.6 | -11.4 | 12 | 17.66 | 25.5 |
| Net Debt 1 | 24.7 | 151 | 112.7 | 93.5 | 41.5 | 49.81 | 48 | 32.84 |
| Reference price 2 | 51.00 | 20.35 | 13.56 | 13.06 | 9.00 | 18.06 | 18.06 | 18.06 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 41.76x | 2.27x | 12.82x | -.--% | 68Cr | |
| 19.11x | 2.53x | 11.39x | 2.68% | 28TCr | |
| 25.71x | 3.02x | 16.46x | 2.04% | 25TCr | |
| 31.15x | 3.99x | 18.44x | 1.57% | 19TCr | |
| 38.9x | 5.66x | 24.18x | 0.99% | 17TCr | |
| 44.31x | 5.95x | 26.53x | 0.96% | 15TCr | |
| 45.11x | 7.42x | 29.9x | 0.09% | 10TCr | |
| 95.35x | 12.18x | 67.64x | 0.33% | 10TCr | |
| 32.32x | 5.21x | 18.12x | 1.4% | 8.8TCr | |
| 35.89x | 6.16x | 24.31x | 1.08% | 6.12TCr | |
| Average | 40.96x | 5.44x | 24.98x | 1.11% | 13.85TCr | |
| Weighted average by Cap. | 36.20x | 4.97x | 22.96x | 1.5% |
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
