Valuation XP Power Limited OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 13:43:51 2026-06-15 EDT			5-day change	1st Jan Change
27.92 ^USD	+70.76%		0.00%	+142.78%

06-17	Odyssean says return beats market despite "another volatile period"	AN
06-16	WINNERS & LOSERS: SDCL drops dividend; Rathbones pauses some inflows	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	993.4	400.9	319.7	308.8	251.3	527.2	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	109.78%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	580.4	578.7	553.5
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	98.21%	-0.3%	-4.35%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	62.6x	33.8x	23.4x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.73x	2.57x	2.59x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.4x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.17x	2.02x	1.9x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.39x	2.22x	2x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	13.5x	11.2x	9.47x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	21.6x	16.2x	12.9x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	46.2x	89.5x	49.4x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.17%	1.12%	2.02%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1085	0.2213
Rate of return	1.84%	4.62%	1.33%	-	-	-	0.57%	1.17%
EPS ²	1.138	-1.016	-0.454	-0.405	-0.42	0.3016	0.5583	0.8055
Distribution rate	82.6%	-92.5%	-39.6%	-	-	-	19.4%	27.5%
Net sales ¹	240.3	290.4	316.4	247.3	230.1	243.1	261	277.1
EBITDA ¹	55.5	56.4	55	40.9	34.7	42.98	51.84	58.47
EBIT ¹	45.1	42.9	38.1	25.1	17.3	26.9	35.82	42.9
Net income ¹	22.6	-20	-9.2	-9.6	-11.4	8.24	16.12	22.45
Net Debt ¹	24.7	151	112.7	93.5	41.5	53.18	51.45	26.27
Reference price ²	51.00	20.35	13.56	13.06	9.00	18.88	18.88	18.88
Nbr of stocks (in thousands)	19,479	19,698	23,580	23,642	27,926	27,926	-	-
Announcement Date	3/1/22	2/28/23	3/5/24	3/4/25	3/3/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.2x	2.66x	11.74x	2.66%	279B
SIEMENS AG	25.38x	3.01x	16.31x	2.07%	239B
SCHNEIDER ELECTRIC SE	29.87x	3.88x	17.91x	1.64%	179B
DELTA ELECTRONICS, INC.	48.54x	6.49x	27.95x	0.9%	162B
EATON CORPORATION PLC	36.32x	5.6x	23.67x	1.03%	163B
VERTIV HOLDINGS CO.	55.87x	8.95x	36.44x	0.08%	125B
DELTA ELECTRONICS (THAILAND)	105.9x	14.88x	76.75x	0.28%	122B
EMERSON ELECTRIC CO.	29.82x	4.87x	17.03x	1.52%	81.4B
FUJIKURA LTD.	44.81x	7.06x	30.02x	0.89%	65.92B
Average	43.97x	6.38x	28.65x	1.23%	157.28B
Weighted average by Cap.	39.43x	5.59x	25.45x	1.46%