Valuation XP Power Limited

Stocks

Real-time Estimate Cboe Europe Other stock markets 17:26:47 02/07/2026 +03			5-day change	1st Jan Change
1,979.00 ^GBX	+2.86%		+4.98%	+120.22%

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	537.3	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	113.78%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	590.5	588.8	563.6
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	101.64%	-0.29%	-4.28%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	63.8x	34.5x	23.9x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.78x	2.61x	2.64x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.4x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.21x	2.06x	1.94x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.43x	2.26x	2.03x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	13.7x	11.4x	9.64x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	22x	16.4x	13.1x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	47x	91x	50.3x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.13%	1.1%	1.99%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1085	0.2213
Rate of return	1.84%	4.62%	1.33%	-	-	-	0.56%	1.15%
EPS ²	1.138	-1.016	-0.454	-0.405	-0.42	0.3016	0.5583	0.8055
Distribution rate	82.6%	-92.5%	-39.6%	-	-	-	19.4%	27.5%
Net sales ¹	240.3	290.4	316.4	247.3	230.1	243.1	261	277.1
EBITDA ¹	55.5	56.4	55	40.9	34.7	42.98	51.84	58.47
EBIT ¹	45.1	42.9	38.1	25.1	17.3	26.9	35.82	42.9
Net income ¹	22.6	-20	-9.2	-9.6	-11.4	8.24	16.12	22.45
Net Debt ¹	24.7	151	112.7	93.5	41.5	53.18	51.45	26.27
Reference price ²	51.00	20.35	13.56	13.06	9.00	19.24	19.24	19.24
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	63.8x	2.43x	13.74x	-.--%	713M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.34x	2.53x	11.14x	2.78%	267B
SIEMENS AG	25.67x	3.02x	16.36x	2.06%	240B
SCHNEIDER ELECTRIC SE	29.8x	3.84x	17.69x	1.66%	177B
EATON CORPORATION PLC	35.67x	5.48x	23.33x	1.05%	160B
DELTA ELECTRONICS, INC.	48.79x	6.52x	28.1x	0.89%	162B
VERTIV HOLDINGS CO.	53.44x	8.56x	34.85x	0.08%	120B
DELTA ELECTRONICS (THAILAND)	105.63x	14.77x	76.55x	0.28%	122B
EMERSON ELECTRIC CO.	28.63x	4.7x	16.44x	1.58%	78.15B
FUJIKURA LTD.	40.56x	6.38x	27.14x	0.99%	59.39B
Average	45.03x	5.82x	26.53x	1.14%	138.57B
Weighted average by Cap.	38.89x	5.47x	25.05x	1.49%