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 1 477.9 236.9 243.8 218.4 136.7 523.3 - -
Change - -50.44% 2.91% -10.42% -37.4% 282.83% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 522.7 516.6 507
Change - -49.38% -1.01% -8.64% -40.22% 308.13% -1.18% -1.85%
P/E - 138x 142x -49.6x -9.47x -83.9x 268x 25.2x
PBR 5.19x - 2.56x 2.38x 1.75x 7.38x 5.94x 4.76x
PEG - - - 0x -0x 1.5x -2x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 4.8x 3.71x 2.73x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 4.8x 3.66x 2.65x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 180x 25.9x 13.4x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -97.7x 44.2x 17.2x
EV / FCF -613x - -21.2x 114x 13.3x -158x 313x 50.7x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -0.63% 0.32% 1.97%
Dividend per Share 2 - - - - - - - 0.275
Rate of return - - - - - - - 1.29%
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 21.40 21.40 21.40
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.($)
37.42x6.67x20.78x0.59% 212B
99.5x11.66x47.12x0.5% 133B
41.09x15.4x30.72x0.32% 118B
14.19x0.3x6.87x3.62% 109B
122.87x11.86x58.29x0.13% 105B
90.91x10.68x45.35x0.01% 72.12B
23.1x1.27x14.1x0.44% 71.03B
64.6x13.6x41.46x0.62% 73.55B
18.63x3.2x12.11x1.48% 58.8B
Average 56.92x 8.29x 30.76x 0.86% 105.86B
Weighted average by Cap. 57.22x 8.51x 30.65x 0.84%

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. 1LPK Stock
  5. Valuation LPKF Laser & Electronics SE