Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
7.92 USD | -1.25% |
|
+4.76% | -28.13% |
11/06 | Rubric Capital Management Discloses its Views on Xperi | CI |
10/06 | Xperi Inc. Announces Appointment of Two New Independent Directors | CI |
Valuation
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|
Capitalization 1 | 361.8 | 479 | 357.6 | - |
Enterprise Value (EV) 1 | 361.8 | 479 | 357.6 | 357.6 |
P/E ratio | -0.48 x | -3.47 x | -4.63 x | -12.3 x |
Yield | - | - | - | - |
Capitalization / Revenue | 0.72 x | 0.92 x | 0.7 x | 0.65 x |
EV / Revenue | 0.72 x | 0.92 x | 0.7 x | 0.65 x |
EV / EBITDA | - | 13.8 x | 5.58 x | 3.98 x |
EV / FCF | -84,83,154 x | - | - | - |
FCF Yield | -0% | - | - | - |
Price to Book | - | - | - | - |
Nbr of stocks (in thousands) | 42,024 | 43,466 | 45,148 | - |
Reference price 2 | 8.610 | 11.02 | 7.920 | 7.920 |
Announcement Date | 21/02/23 | 28/02/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|
Net sales 1 | 502.3 | 521.3 | 513.2 | 552.6 |
EBITDA 1 | - | 34.67 | 64.08 | 89.83 |
EBIT 1 | -749.4 | -129.6 | 40.61 | 63.21 |
Operating Margin | -149.21% | -24.87% | 7.91% | 11.44% |
Earnings before Tax (EBT) 1 | -747.6 | -129.6 | -47.7 | -19.3 |
Net income 1 | -757.5 | -136.6 | -77.63 | -65.49 |
Net margin | -150.82% | -26.2% | -15.13% | -11.85% |
EPS 2 | -18.02 | -3.180 | -1.710 | -0.6433 |
Free Cash Flow | -42.65 | - | - | - |
FCF margin | -8.49% | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - |
Dividend per Share | - | - | - | - |
Announcement Date | 21/02/23 | 28/02/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 126.2 | 121.6 | 135.5 | 126.8 | 126.9 | 130.4 | 137.2 | 118.8 | 121.7 | 130.6 | 141.6 | 126.8 | 131.4 |
EBITDA 1 | - | -0.729 | 3.613 | 6.778 | 5.154 | 9.346 | 13.39 | 5.405 | 9.598 | 19.47 | 29.3 | 16.81 | 18.5 |
EBIT 1 | - | -399.1 | -299.1 | -33.6 | -35.18 | -31.05 | -29.8 | -0.871 | 2.707 | 14.83 | 23.94 | 8.292 | 10.73 |
Operating Margin | - | -328.14% | -220.67% | -26.49% | -27.73% | -23.81% | -21.72% | -0.73% | 2.23% | 11.35% | 16.9% | 6.54% | 8.16% |
Earnings before Tax (EBT) 1 | - | -399.7 | -297 | -33.23 | -34.27 | -32.39 | -29.75 | -9.099 | -19.4 | -13.8 | -5.4 | -6.7 | -6.5 |
Net income 1 | -30.13 | -400.8 | -297 | -32 | -38.4 | -41.43 | -24.79 | -13.12 | -29.53 | -22.44 | -12.5 | -19.75 | -18.4 |
Net margin | -23.87% | -329.51% | -219.16% | -25.23% | -30.26% | -31.77% | -18.07% | -11.04% | -24.27% | -17.18% | -8.83% | -15.57% | -14% |
EPS 2 | - | -9.540 | -7.060 | -0.7600 | -0.9000 | -0.9600 | -0.5700 | -0.2900 | -0.6550 | -0.4900 | -0.2700 | -0.4200 | -0.3850 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 07/09/22 | 08/11/22 | 21/02/23 | 09/05/23 | 09/08/23 | 13/11/23 | 28/02/24 | 08/05/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|
Net Debt | - | - | - | - |
Net Cash position | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - |
Free Cash Flow | -42.7 | - | - | - |
ROE (net income / shareholders' equity) | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - |
Assets 1 | - | - | - | - |
Book Value Per Share | - | - | - | - |
Cash Flow per Share | - | - | - | - |
Capex | - | - | - | - |
Capex / Sales | - | - | - | - |
Announcement Date | 21/02/23 | 28/02/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-28.13% | 358M | |
+19.79% | 11.01B | |
+4.95% | 5.16B | |
+30.27% | 1.29B | |
+3.20% | 503M | |
+47.78% | 450M | |
-26.98% | 240M | |
-10.80% | 263M | |
-11.46% | 138M | |
-47.88% | 126M |
- Stock Market
- Equities
- XPER Stock
- Financials Xperi Inc.