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 1 477.9 236.9 243.8 218.4 136.7 434.1 - -
Change - -50.44% 2.91% -10.42% -37.4% 217.53% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 433.5 427.3 417.8
Change - -49.38% -1.01% -8.64% -40.22% 238.44% -1.42% -2.23%
P/E - 138x 142x -49.6x -9.47x -69.6x 222x 20.9x
PBR 5.19x - 2.56x 2.38x 1.75x 6.12x 4.93x 3.94x
PEG - - - 0x -0x 1.2x -2x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.98x 3.08x 2.26x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.98x 3.03x 2.18x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 149x 21.4x 11.1x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -81x 36.5x 14.1x
EV / FCF -613x - -21.2x 114x 13.3x -131x 259x 41.8x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -0.76% 0.39% 2.39%
Dividend per Share 2 - - - - - - - 0.275
Rate of return - - - - - - - 1.55%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.255 0.08 0.85
Distribution rate - - - - - - - 32.4%
Net sales 1 93.57 123.7 124.3 122.9 115.3 109 141.2 191.6
EBITDA 1 7.596 15.12 12.81 5.829 0.639 2.9 19.95 37.7
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -5.35 11.7 29.55
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -6.25 7.85 20.8
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.6 -6.75 -16.3
Reference price 2 19.54 9.67 9.94 8.93 5.59 17.75 17.75 17.75
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.($)
35.34x6.3x19.61x0.63% 200B
33.86x13.47x28.36x0.35% 112B
13.59x0.29x6.63x3.78% 103B
51.81x8.23x26.94x0.73% 106B
82.02x7.97x38.75x0.2% 72.9B
22.48x1.3x14.37x0.45% 72.47B
80.7x9.53x40.48x0.01% 64.02B
48.38x10.65x32.57x0.8% 57.49B
38.52x2.13x23.54x-.--% 40.78B
Average 45.19x 6.65x 25.69x 0.77% 92.1B
Weighted average by Cap. 42.08x 6.82x 24.04x 0.88%

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. LPKFF Stock
  5. Valuation LPKF Laser & Electronics SE