Valuation XP Power Limited

Stocks

Market Closed - London S.E. 18:35:05 07/09/2026 +03			5-day change	1st Jan Change
1,850.00 ^GBX	+2.21%		+3.58%	+105.56%

09-07	WINNERS & LOSERS: Standard Life up on profit beat; Spire backs buyout	AN
08-28	Stocks rise as Warsh fuels US rate-hike bets	AN

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	516.6	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	105.56%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	578.4	570.1	560.2
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	97.53%	-1.44%	-1.74%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	47.3x	29.9x	20.5x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.69x	2.5x	2.41x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.5x	0.4x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.12x	1.96x	1.83x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.37x	2.16x	1.99x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	13.2x	10.7x	9.21x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	21.9x	15.8x	12.9x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	45.9x	31.2x	51.6x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.18%	3.2%	1.94%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1726	0.2185
Rate of return	1.84%	4.62%	1.33%	-	-	-	0.93%	1.18%
EPS ²	1.138	-1.016	-0.454	-0.405	-0.42	0.3913	0.6188	0.9025
Distribution rate	82.6%	-92.5%	-39.6%	-	-	-	27.9%	24.2%
Net sales ¹	240.3	290.4	316.4	247.3	230.1	243.9	263.4	282.1
EBITDA ¹	55.5	56.4	55	40.9	34.7	43.83	53.4	60.79
EBIT ¹	45.1	42.9	38.1	25.1	17.3	26.43	36.16	43.59
Net income ¹	22.6	-20	-9.2	-9.6	-11.4	10.68	17.66	25.5
Net Debt ¹	24.7	151	112.7	93.5	41.5	61.8	53.48	43.54
Reference price ²	51.00	20.35	13.56	13.06	9.00	18.50	18.50	18.50
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
XP POWER LIMITED	46.25x	2.33x	12.94x	-.--%	683M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.93x	2.19x	9.84x	3.02%	245B
SIEMENS AG	25.35x	2.99x	16.3x	2.06%	243B
SCHNEIDER ELECTRIC SE	30.43x	3.91x	18.02x	1.61%	188B
EATON CORPORATION PLC	36.49x	5.42x	23.06x	1.04%	160B
DELTA ELECTRONICS, INC.	44.43x	5.97x	26.61x	1.12%	150B
VERTIV HOLDINGS CO.	46.43x	7.64x	30.72x	0.09%	108B
DELTA ELECTRONICS (THAILAND)	91.1x	11.47x	65.11x	0.35%	97.1B
EMERSON ELECTRIC CO.	31.27x	5.06x	17.61x	1.45%	85.24B
AMETEK, INC.	32.42x	6.93x	21.81x	0.57%	54.5B
Average	40.11x	5.39x	24.20x	1.13%	133.15B
Weighted average by Cap.	35.18x	4.89x	22.36x	1.56%