|
Real-time Estimate
Cboe Europe
05:34:22 24/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,996.00 GBX | -2.63% |
|
+6.95% | +123.89% |
| 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 | 572.5 | - | - |
| Change | - | -59.65% | -20.24% | -3.43% | -18.6% | 127.78% | - | - |
| Enterprise Value (EV) 1 | 1,018 | 551.9 | 432.4 | 402.3 | 292.8 | 636.3 | 626.1 | 615.4 |
| Change | - | -45.8% | -21.64% | -6.98% | -27.2% | 117.28% | -1.6% | -1.72% |
| P/E | 44.8x | -20x | -29.9x | -32.2x | -21.4x | 52.4x | 33.1x | 22.7x |
| PBR | 5.91x | 2.89x | 1.78x | 2.14x | 1.42x | 2.98x | 2.77x | 2.67x |
| PEG | - | 0x | 0.5x | 3x | -5.78x | -0x | 0.6x | 0.5x |
| Capitalization / Revenue | 4.13x | 1.38x | 1.01x | 1.25x | 1.09x | 2.34x | 2.16x | 2.01x |
| EV / Revenue | 4.24x | 1.9x | 1.37x | 1.63x | 1.27x | 2.6x | 2.37x | 2.17x |
| EV / EBITDA | 18.3x | 9.78x | 7.86x | 9.84x | 8.44x | 14.3x | 11.5x | 9.92x |
| EV / EBIT | 22.6x | 12.9x | 11.4x | 16x | 16.9x | 23.9x | 17.3x | 14.2x |
| EV / FCF | 81.4x | -25.8x | 19.4x | 9.6x | 9.76x | 260x | 41.3x | 36.7x |
| FCF Yield | 1.23% | -3.88% | 5.16% | 10.4% | 10.2% | 0.39% | 2.42% | 2.72% |
| Dividend per Share 2 | 0.94 | 0.94 | 0.18 | - | - | - | 0.1813 | 0.296 |
| Rate of return | 1.84% | 4.62% | 1.33% | - | - | - | 0.88% | 1.44% |
| 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 | 63.78 | 53.61 | 42.86 |
| Reference price 2 | 51.00 | 20.35 | 13.56 | 13.06 | 9.00 | 20.50 | 20.50 | 20.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 52.39x | 2.6x | 14.3x | -.--% | 76Cr | |
| 25.14x | 3.01x | 16.45x | 2.05% | 24TCr | |
| 14.53x | 1.81x | 8.21x | 3.52% | 21TCr | |
| 30.85x | 3.95x | 18.26x | 1.58% | 19TCr | |
| 38.87x | 5.78x | 24.33x | 1.01% | 17TCr | |
| 46.37x | 6.22x | 27.89x | 1.07% | 16TCr | |
| 41.18x | 6.77x | 27.22x | 0.1% | 9.58TCr | |
| 92.07x | 11.47x | 65.37x | 0.34% | 9.56TCr | |
| 31.64x | 5.12x | 17.81x | 1.43% | 8.62TCr | |
| 33.6x | 7.27x | 22.82x | 0.55% | 5.65TCr | |
| Average | 40.66x | 5.40x | 24.26x | 1.17% | 12.99TCr | |
| Weighted average by Cap. | 35.51x | 4.92x | 22.53x | 1.59% |
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
