Valuation XP Power Limited

Stocks

Market Closed - London S.E. Other stock markets 09:05:06 31/07/2026 pm IST			5-day change	1st Jan Change
1,616.00 ^GBX	-0.37%		-4.83%	+79.56%

17/07	Comet Says US Appeals Court Orders New Trial in XP Power Lawsuit	MT
15/07	XP Power Wins Appeal to Overturn Comet Trade Secret Ruling	MT

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	451.3	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	79.56%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	505.6	503.7	482.2
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	72.64%	-0.36%	-4.27%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	53.8x	28.9x	20.1x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.34x	2.2x	2.21x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.3x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	1.86x	1.73x	1.62x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.08x	1.93x	1.73x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	11.8x	9.68x	8.13x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	19.2x	14.1x	11.1x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	40.2x	37.9x	43.1x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.49%	2.64%	2.32%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1746	0.2213
Rate of return	1.84%	4.62%	1.33%	-	-	-	1.08%	1.37%
EPS ²	1.138	-1.016	-0.454	-0.405	-0.42	0.3004	0.5583	0.8055
Distribution rate	82.6%	-92.5%	-39.6%	-	-	-	31.3%	27.5%
Net sales ¹	240.3	290.4	316.4	247.3	230.1	242.8	261.5	278.7
EBITDA ¹	55.5	56.4	55	40.9	34.7	42.8	52.03	59.28
EBIT ¹	45.1	42.9	38.1	25.1	17.3	26.4	35.75	43.3
Net income ¹	22.6	-20	-9.2	-9.6	-11.4	8.706	16.34	23.77
Net Debt ¹	24.7	151	112.7	93.5	41.5	54.27	52.44	30.93
Reference price ²	51.00	20.35	13.56	13.06	9.00	16.16	16.16	16.16
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XP POWER LIMITED	53.79x	2.08x	11.81x	-.--%	61Cr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.09x	2.52x	11.32x	2.69%	27TCr
SIEMENS AG	26.68x	3.09x	16.88x	1.99%	25TCr
SCHNEIDER ELECTRIC SE	30.61x	3.94x	18.19x	1.59%	19TCr
EATON CORPORATION PLC	36.5x	5.51x	23.52x	1.03%	16TCr
DELTA ELECTRONICS, INC.	39.96x	5.35x	24.22x	1.02%	13TCr
DELTA ELECTRONICS (THAILAND)	95.55x	12.37x	68.69x	0.31%	10TCr
VERTIV HOLDINGS CO.	40.59x	6.58x	26.51x	0.1%	9.3TCr
EMERSON ELECTRIC CO.	30.83x	5.01x	17.47x	1.48%	8.39TCr
AMETEK, INC.	33.37x	6.96x	21.7x	0.56%	5.54TCr
Average	40.70x	5.34x	24.03x	1.08%	13.41TCr
Weighted average by Cap.	35.01x	4.85x	22.36x	1.51%