Company Valuation: LPKF Laser & Electronics SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 477.9 236.9 243.8 218.4 136.7 385.2 - -
Change - -50.44% 2.91% -10.42% -37.4% 181.75% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 385.1 379.5 367.9
Change - -49.38% -1.01% -8.64% -40.22% 200.68% -1.45% -3.07%
P/E - 138x 142x -49.6x -9.47x -50.8x 43.2x 13.6x
PBR 5.19x - 2.56x 2.38x 1.75x 5.63x 4.5x 3.42x
PEG - - - 0x -0x 1.1x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.65x 2.66x 1.77x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.65x 2.63x 1.69x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 266x 17.9x 7.71x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -56.6x 29.2x 9.29x
EV / FCF -613x - -21.2x 114x 13.3x -86.5x 633x 31.7x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.16% 0.16% 3.15%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.35%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.31 0.365 1.155
Distribution rate - - - - - - - 32%
Net sales 1 93.57 123.7 124.3 122.9 115.3 105.4 144.6 218
EBITDA 1 7.596 15.12 12.81 5.829 0.639 1.45 21.2 47.7
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -6.8 13 39.6
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -7.65 8.9 28.25
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.05 -5.65 -17.3
Reference price 2 19.54 9.67 9.94 8.93 5.59 15.75 15.75 15.75
Nbr of stocks (in thousands) 24,460 24,497 24,513 24,455 24,455 24,455 - -
Announcement Date 3/23/22 3/23/23 3/21/24 3/27/25 3/25/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.2x6.19x18.87x0.68% 209B
13.44x0.31x6.77x3.74% 110B
39.55x6.49x21.22x0.88% 92.56B
26.02x9.35x18.98x0.49% 83B
71.55x7.67x35.51x0.19% 81.17B
19.75x3.32x12.73x1.36% 62.16B
17.81x1.06x11.89x0.72% 60.05B
38.15x5.37x20.21x0.02% 55.31B
58.27x26.68x60.5x0.43% 39.77B
Average 35.31x 7.38x 22.96x 0.94% 88.13B
Weighted average by Cap. 33.75x 6.24x 20.34x 1.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LPK Stock
  4. LPK Stock
  5. Valuation LPKF Laser & Electronics SE