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 1 477.9 236.9 243.8 218.4 136.7 336.3 - -
Change - -50.44% 2.91% -10.42% -37.4% 145.97% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 335.8 329.9 318.5
Change - -49.38% -1.01% -8.64% -40.22% 162.18% -1.76% -3.47%
P/E - 138x 142x -49.6x -9.47x -49.1x 37.7x 12.6x
PBR 5.19x - 2.56x 2.38x 1.75x 4.74x 3.82x 3.06x
PEG - - - 0x -0x 0.9x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.16x 2.33x 1.58x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.15x 2.28x 1.49x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 156x 15.6x 6.98x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -55x 25.4x 8.48x
EV / FCF -613x - -21.2x 114x 13.3x -82.9x 367x 27.8x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.21% 0.27% 3.6%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.69%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.28 0.365 1.095
Distribution rate - - - - - - - 33.8%
Net sales 1 93.57 123.7 124.3 122.9 115.3 106.5 144.6 213.2
EBITDA 1 7.596 15.12 12.81 5.829 0.639 2.15 21.2 45.65
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -6.1 13 37.55
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -6.95 8.9 26.8
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.45 -6.35 -17.8
Reference price 2 19.54 9.67 9.94 8.93 5.59 13.75 13.75 13.75
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-49.11x3.15x156.19x-.--% 383M
32.88x5.91x18.31x0.67% 188B
14.45x0.31x7.13x3.52% 109B
30.09x11.87x25.26x0.41% 98.02B
45.12x7.17x23.43x0.83% 92.42B
21.26x1.22x13.71x0.53% 68.73B
72.85x7.08x34.4x0.23% 66.92B
18.66x3.15x11.99x1.44% 58.84B
34.01x7.7x23.5x1.19% 40.81B
33.07x1.83x20.23x-.--% 35.11B
Average 25.33x 4.94x 33.41x 0.88% 75.85B
Weighted average by Cap. 32.75x 5.40x 19.17x 1.07%

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. Valuation LPKF Laser & Electronics SE