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 1 477.9 236.9 243.8 218.4 136.7 370.5 - -
Change - -50.44% 2.91% -10.42% -37.4% 171.02% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 370.4 364.8 353.2
Change - -49.38% -1.01% -8.64% -40.22% 189.23% -1.51% -3.19%
P/E - 138x 142x -49.6x -9.47x -48.9x 41.5x 13.1x
PBR 5.19x - 2.56x 2.38x 1.75x 5.41x 4.33x 3.29x
PEG - - - 0x -0x 1x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.51x 2.56x 1.7x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.51x 2.52x 1.62x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 255x 17.2x 7.4x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -54.5x 28.1x 8.92x
EV / FCF -613x - -21.2x 114x 13.3x -83.2x 608x 30.4x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.2% 0.16% 3.28%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.44%
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 15.15 15.15 15.15
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.($)
-48.87x3.51x255.48x-.--% 428M
33.96x6.31x18.87x0.59% 212B
26.82x10.54x22.44x0.46% 87.63B
40.65x6.57x21.31x0.89% 90.44B
80.72x9.56x40.55x0.01% 64.21B
19.71x1.13x12.7x0.57% 63.62B
19.87x3.37x12.79x1.34% 63.12B
66.55x6.96x32.71x0.22% 70.22B
30.88x2.03x22.01x-.--% 41.71B
29.67x6.85x20.94x1.4% 36.77B
Average 30.00x 5.68x 45.98x 0.55% 73.05B
Weighted average by Cap. 38.28x 6.27x 22.20x 0.59%

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

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