Company Valuation: LPKF Laser & Electronics SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 477.9 236.9 243.8 218.4 136.7 374.2 - -
Change - -50.44% 2.91% -10.42% -37.4% 173.7% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 374.1 368.5 356.9
Change - -49.38% -1.01% -8.64% -40.22% 192.09% -1.5% -3.16%
P/E - 138x 142x -49.6x -9.47x -49.4x 41.9x 13.2x
PBR 5.19x - 2.56x 2.38x 1.75x 5.46x 4.37x 3.33x
PEG - - - 0x -0x 1x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.55x 2.59x 1.72x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.55x 2.55x 1.64x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 258x 17.4x 7.48x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -55x 28.3x 9.01x
EV / FCF -613x - -21.2x 114x 13.3x -84.1x 614x 30.8x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.19% 0.16% 3.25%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.42%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.31 0.365 1.155
Distribution rate - - - - - - - 32%
Net sales 1 93.57 123.7 124.3 122.9 115.3 105.4 144.6 218
EBITDA 1 7.596 15.12 12.81 5.829 0.639 1.45 21.2 47.7
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -6.8 13 39.6
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -7.65 8.9 28.25
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.05 -5.65 -17.3
Reference price 2 19.54 9.67 9.94 8.93 5.59 15.30 15.30 15.30
Nbr of stocks (in thousands) 24,460 24,497 24,513 24,455 24,455 24,455 - -
Announcement Date 3/23/22 A 3/23/23 A 3/21/24 A 3/27/25 A 3/25/26 A - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.35x6.2x18.55x0.6% 209B
14.88x0.32x7.36x3.42% 113B
26.61x10.46x22.26x0.46% 86.97B
37.71x6.07x19.7x0.96% 83.83B
93.24x10.97x46.53x0.01% 74.17B
62.4x6.55x30.82x0.23% 66.82B
20.1x1.16x12.97x0.56% 65.1B
19.71x3.34x12.69x1.35% 62.63B
64.19x25.86x57.32x0.47% 37.29B
Average 41.36x 7.88x 25.36x 0.9% 88.7B
Weighted average by Cap. 37.75x 6.57x 22.01x 0.99%

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

  1. Stock Market
  2. Stocks
  3. LPK Stock
  4. LPKFF Stock
  5. Valuation LPKF Laser & Electronics SE