Projected Income Statement: IPG Photonics Corporation

Forecast Balance Sheet: IPG Photonics Corporation

Forecast Balance Sheet - IPG Photonics Corporation
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -1,480 -1,162 -1,177 -930 - -894 -950 -
Change - 21.49% -1.29% 20.99% - - -6.26% -
Announcement Date 2/15/22 2/14/23 2/13/24 2/11/25 2/12/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: IPG Photonics Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 123.1 110.1 110.5 98.52 78.8 81.24 71.5 55
Change - -10.53% 0.31% -10.82% -20.02% 3.1% -11.99% -23.08%
Free Cash Flow (FCF) 1 266.6 102.5 185.5 149.4 -3.454 80.08 56 -
Change - -61.55% 80.96% -19.48% -102.31% 2,418.41% -30.07% -100%
Announcement Date 2/15/22 2/14/23 2/13/24 2/11/25 2/12/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: IPG Photonics Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 31.78% 27.7% 23.39% 7.77% 14.19% 14.02% 16.77% 18.41%
EBIT Margin (%) 25.18% 21.37% 17.99% 1.48% 1.31% 3.13% 8.44% 10.55%
EBT Margin (%) 25.09% 12.83% 21.35% -16.57% 4.49% 6.04% 11.12% 12.94%
Net margin (%) 19.06% 7.69% 17% -18.58% 3.1% 4.18% 8.07% 9.72%
FCF margin (%) 18.25% 7.17% 14.41% 15.29% -0.34% 7.14% 4.61% -
FCF / Net Income (%) 95.75% 93.27% 84.75% -82.29% -11.11% 171.1% 57.1% -

Profitability

        
ROA - - - - - - - -
ROE 10.43% 8.05% 9.15% 1.86% 1.5% 2.35% 4.87% 5.63%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 8.43% 7.7% 8.58% 10.08% 7.85% 7.25% 5.89% 4.11%
CAPEX / EBITDA (%) 26.52% 27.81% 36.68% 129.77% 55.33% 51.69% 35.1% 22.31%
CAPEX / FCF (%) 46.18% 107.45% 59.56% 65.96% -2,281.35% 101.45% 127.68% -

Items per share

        
Cash flow per share 1 7.226 4.176 6.255 5.591 1.767 2.516 3.532 -
Change - -42.21% 49.8% -10.61% -68.4% 42.42% 40.39% -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 51.81 49.55 52.14 47.58 - 51.4 - -
Change - -4.36% 5.23% -8.75% - - - -
EPS 1 5.16 2.16 4.63 -4.09 0.73 1.102 2.226 3.085
Change - -58.14% 114.35% -188.34% 117.85% 50.89% 102.09% 38.57%
Nbr of stocks (in thousands) 53,309 48,714 46,922 43,248 42,124 42,508 42,508 42,508
Announcement Date 2/15/22 2/14/23 2/13/24 2/11/25 2/12/26 - - -
1USD
Estimates
2026 *2027 *
P/E 63.1x 31.2x
PBR 1.35x -
EV / Sales 1.84x 1.65x
Yield - -

EPS & Dividend

EPS & Dividend - IPG Photonics Corporation


Y-o-Y evolution of P/E

Valuation ratios - P/E - IPG Photonics Corporation
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - IPG Photonics Corporation
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
A
MarketScreener Ratings - IPG Photonics Corporation
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
69.49USD
Average target price
106.43USD
Spread / Average Target
+53.16%
  1. Stock Market
  2. Stocks
  3. IPGP Stock
  4. Financials IPG Photonics Corporation