Valuation XP Power Limited

Stocks

Real-time Estimate Cboe Europe Other stock markets 14:01:29 14/07/2026 +03			5-day change	1st Jan Change
1,800.00 ^GBX	-1.96%		+1.01%	+100.89%

06-30	WINNERS & LOSERS: Housebuilders slide; miners up as metal prices rise	AN
06-17	Odyssean says return beats market despite "another volatile period"	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	512.7	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	104%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	567	565.2	543.7
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	93.62%	-0.32%	-3.8%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	61.1x	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	2.11x	1.96x	1.84x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.33x	2.16x	1.95x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	13.2x	10.9x	9.17x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	21.5x	15.8x	12.6x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	45.1x	42.5x	41.4x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.22%	2.35%	2.42%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1302	0.2954
Rate of return	1.84%	4.62%	1.33%	-	-	-	0.71%	1.61%
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%	-	-	-	23.3%	36.7%
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	18.36	18.36	18.36
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	61.12x	2.33x	13.25x	-.--%	686M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.14x	2.31x	10.19x	2.97%	249B
SIEMENS AG	25.73x	3x	16.28x	2.07%	239B
SCHNEIDER ELECTRIC SE	28.9x	3.74x	17.25x	1.71%	172B
EATON CORPORATION PLC	34.64x	5.36x	22.83x	1.07%	156B
DELTA ELECTRONICS, INC.	46.51x	6.2x	26.82x	0.94%	153B
VERTIV HOLDINGS CO.	52.49x	8.4x	34.18x	0.08%	117B
DELTA ELECTRONICS (THAILAND)	102.49x	14.22x	73.8x	0.29%	117B
EMERSON ELECTRIC CO.	27.76x	4.58x	15.97x	1.63%	75.83B
AMETEK, INC.	32.03x	6.69x	20.85x	0.59%	53.2B
Average	42.88x	5.68x	25.14x	1.14%	133.26B
Weighted average by Cap.	37.43x	5.31x	24.03x	1.53%