Valuation XP Power Limited

Stocks

Market Closed - London S.E. Other stock markets 18:35:14 15/07/2026 +03			5-day change	1st Jan Change
1,750.00 ^GBX	-4.79%		-2.23%	+94.44%

12:11pm	XP Power Wins Appeal to Overturn Comet Trade Secret Ruling	MT
12:10pm	XP Power welcomes appeals court reversing verdict in Comet case	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	488.7	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	94.44%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	543	541.1	519.6
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	85.42%	-0.34%	-3.97%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	61.2x	32.9x	22.8x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.66x	2.5x	2.52x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.4x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.01x	1.87x	1.75x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.24x	2.07x	1.86x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	12.7x	10.4x	8.77x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	20.6x	15.1x	12x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	43.2x	40.7x	46.4x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.31%	2.46%	2.16%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1746	0.2213
Rate of return	1.84%	4.62%	1.33%	-	-	-	0.95%	1.2%
EPS ²	1.138	-1.016	-0.454	-0.405	-0.42	0.3004	0.5583	0.8055
Distribution rate	82.6%	-92.5%	-39.6%	-	-	-	31.3%	27.5%
Net sales ¹	240.3	290.4	316.4	247.3	230.1	242.8	261.5	278.7
EBITDA ¹	55.5	56.4	55	40.9	34.7	42.8	52.03	59.28
EBIT ¹	45.1	42.9	38.1	25.1	17.3	26.4	35.75	43.3
Net income ¹	22.6	-20	-9.2	-9.6	-11.4	8.706	16.34	23.77
Net Debt ¹	24.7	151	112.7	93.5	41.5	54.27	52.44	30.93
Reference price ²	51.00	20.35	13.56	13.06	9.00	18.38	18.38	18.38
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XP POWER LIMITED	61.18x	2.34x	13.26x	-.--%	688M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.38x	2.34x	10.35x	2.93%	252B
SIEMENS AG	25.78x	3x	16.41x	2.06%	240B
SCHNEIDER ELECTRIC SE	29.39x	3.8x	17.52x	1.68%	176B
EATON CORPORATION PLC	35.73x	5.51x	23.48x	1.04%	161B
DELTA ELECTRONICS, INC.	45.65x	6.08x	26.31x	0.96%	150B
VERTIV HOLDINGS CO.	52.1x	8.34x	33.92x	0.08%	117B
DELTA ELECTRONICS (THAILAND)	101.84x	14.13x	73.32x	0.29%	116B
EMERSON ELECTRIC CO.	27.85x	4.6x	16.04x	1.62%	76.22B
AMETEK, INC.	32.3x	6.74x	21.01x	0.58%	53.62B
Average	42.92x	5.69x	25.16x	1.13%	134.22B
Weighted average by Cap.	37.35x	5.29x	23.98x	1.52%