|
Market Closed -
London S.E.
18:35:09 23/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1,706.00 GBX | +1.43% |
|
-10.30% | +89.56% |
| 10-22 | Deutsche Bank Research Upgrades XP Power to Buy, Boosts PT | MT |
| 10-21 | Berenberg Boosts XP Power PT, Keeps Buy Rating | MT |
Company Valuation: XP Power Limited
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 | 476.4 | - | - |
| Change | - | -59.65% | -20.24% | -3.43% | -18.6% | 89.56% | - | - |
| Enterprise Value (EV) 1 | 1,018 | 551.9 | 432.4 | 402.3 | 292.8 | 535.1 | 520.8 | 522.3 |
| Change | - | -45.8% | -21.64% | -6.98% | -27.2% | 82.75% | -2.68% | 0.28% |
| P/E | 44.8x | -20x | -29.9x | -32.2x | -21.4x | 41.9x | 22.4x | 17.5x |
| PBR | 5.91x | 2.89x | 1.78x | 2.14x | 1.42x | 2.07x | 1.9x | 1.77x |
| PEG | - | 0x | 0.5x | 3x | -5.78x | -0x | 0.3x | 0.6x |
| Capitalization / Revenue | 4.13x | 1.38x | 1.01x | 1.25x | 1.09x | 1.94x | 1.73x | 1.61x |
| EV / Revenue | 4.24x | 1.9x | 1.37x | 1.63x | 1.27x | 2.18x | 1.9x | 1.77x |
| EV / EBITDA | 18.3x | 9.78x | 7.86x | 9.84x | 8.44x | 11.8x | 9.17x | 8.09x |
| EV / EBIT | 22.6x | 12.9x | 11.4x | 16x | 16.9x | 19.8x | 13.5x | 11.4x |
| EV / FCF | 81.4x | -25.8x | 19.4x | 9.6x | 9.76x | -157x | 39.8x | 26.6x |
| FCF Yield | 1.23% | -3.88% | 5.16% | 10.4% | 10.2% | -0.64% | 2.51% | 3.76% |
| Dividend per Share 2 | 0.94 | 0.94 | 0.18 | - | - | - | 0.2051 | 0.2913 |
| Rate of return | 1.84% | 4.62% | 1.33% | - | - | - | 1.2% | 1.71% |
| EPS 2 | 1.138 | -1.016 | -0.454 | -0.405 | -0.42 | 0.4073 | 0.7616 | 0.9738 |
| Distribution rate | 82.6% | -92.5% | -39.6% | - | - | - | 26.9% | 29.9% |
| Net sales 1 | 240.3 | 290.4 | 316.4 | 247.3 | 230.1 | 245.3 | 274.7 | 295.1 |
| EBITDA 1 | 55.5 | 56.4 | 55 | 40.9 | 34.7 | 45.26 | 56.77 | 64.55 |
| EBIT 1 | 45.1 | 42.9 | 38.1 | 25.1 | 17.3 | 26.99 | 38.64 | 45.68 |
| Net income 1 | 22.6 | -20 | -9.2 | -9.6 | -11.4 | 11.43 | 21.66 | 28.16 |
| Net Debt 1 | 24.7 | 151 | 112.7 | 93.5 | 41.5 | 58.72 | 44.4 | 45.85 |
| Reference price 2 | 51.00 | 20.35 | 13.56 | 13.06 | 9.00 | 17.06 | 17.06 | 17.06 |
| Nbr of stocks (in thousands) | 19,479 | 19,698 | 23,580 | 23,642 | 27,926 | 27,926 | - | - |
| Announcement Date | 3/1/22 A | 2/28/23 A | 3/5/24 A | 3/4/25 A | 3/3/26 A | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 41.88x | 2.18x | 11.82x | -.--% | 637M | |
| 23.61x | 2.83x | 15.44x | 2.17% | 221B | |
| 12.26x | 1.33x | 6.25x | 4.08% | 166B | |
| 23.89x | 3.15x | 14.43x | 2.01% | 146B | |
| 32.53x | 4.87x | 20.44x | 1.21% | 142B | |
| 38.44x | 5.1x | 22.93x | 1.3% | 124B | |
| 29.47x | 4.23x | 20.73x | 0.92% | 97.89B | |
| 32.96x | 5.32x | 18.52x | 1.37% | 90.13B | |
| 30.2x | 3.76x | 20.19x | 1.13% | 87.2B | |
| 84.16x | 10.41x | 59.51x | 0.37% | 86.44B | |
| Average | 34.94x | 4.32x | 21.03x | 1.46% | 116.16B | |
| Weighted average by Cap. | 30.93x | 4.09x | 19.73x | 1.83% |
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
- Stock Market
- Stocks
- XPP Stock
- Valuation XP Power Limited
Select your edition
All financial news and data tailored to specific country editions
