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 1 477.9 236.9 243.8 218.4 136.7 383.9 - -
Change - -50.44% 2.91% -10.42% -37.4% 180.86% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 383.9 378.3 366.6
Change - -49.38% -1.01% -8.64% -40.22% 199.73% -1.46% -3.08%
P/E - 138x 142x -49.6x -9.47x -50.6x 43x 13.6x
PBR 5.19x - 2.56x 2.38x 1.75x 5.61x 4.49x 3.41x
PEG - - - 0x -0x 1.1x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.64x 2.66x 1.76x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.64x 2.62x 1.68x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 265x 17.8x 7.69x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -56.5x 29.1x 9.26x
EV / FCF -613x - -21.2x 114x 13.3x -86.3x 630x 31.6x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.16% 0.16% 3.16%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.36%
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 15.70 15.70 15.70
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.($)
32.68x6.08x18.19x0.61% 204B
14.04x0.32x7.13x3.58% 114B
27.18x10.89x22.74x0.42% 88.87B
43x6.97x22.6x0.84% 94.93B
80.48x9.53x40.43x0.02% 64.02B
73.38x7.7x36.04x0.2% 78.08B
19.77x1.14x12.76x0.57% 63.98B
19.57x3.32x12.61x1.36% 62.17B
29.83x1.94x20.96x-.--% 39.98B
Average 37.77x 5.32x 21.50x 0.84% 90.09B
Weighted average by Cap. 36.18x 5.52x 20.40x 0.97%

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. LPK Stock
  5. Valuation LPKF Laser & Electronics SE