Valuation XP Power Limited

Stocks

Market Closed - London S.E. Other stock markets 11:35:19 2026-07-27 EDT			5-day change	1st Jan Change
1,660.00 ^GBX	-2.24%		-5.36%	+84.44%

07-17	Comet Says US Appeals Court Orders New Trial in XP Power Lawsuit	MT
07-15	XP Power Wins Appeal to Overturn Comet Trade Secret Ruling	MT

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	463.6	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	84.44%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	517.8	516	494.5
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	76.84%	-0.35%	-4.17%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	55.3x	29.7x	20.6x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.4x	2.26x	2.27x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.3x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	1.91x	1.77x	1.66x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.13x	1.97x	1.77x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	12.1x	9.92x	8.34x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	19.6x	14.4x	11.4x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	41.2x	38.8x	44.2x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.43%	2.58%	2.26%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1746	0.2213
Rate of return	1.84%	4.62%	1.33%	-	-	-	1.05%	1.33%
EPS ²	1.138	-1.016	-0.454	-0.405	-0.42	0.3004	0.5583	0.8055
Distribution rate	82.6%	-92.5%	-39.6%	-	-	-	31.3%	27.5%
Net sales ¹	240.3	290.4	316.4	247.3	230.1	242.8	261.5	278.7
EBITDA ¹	55.5	56.4	55	40.9	34.7	42.8	52.03	59.28
EBIT ¹	45.1	42.9	38.1	25.1	17.3	26.4	35.75	43.3
Net income ¹	22.6	-20	-9.2	-9.6	-11.4	8.706	16.34	23.77
Net Debt ¹	24.7	151	112.7	93.5	41.5	54.27	52.44	30.93
Reference price ²	51.00	20.35	13.56	13.06	9.00	16.60	16.60	16.60
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XP POWER LIMITED	56.52x	2.18x	12.35x	-.--%	633M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.19x	2.41x	10.83x	2.79%	265B
SIEMENS AG	25.72x	3x	16.37x	2.07%	238B
SCHNEIDER ELECTRIC SE	28.85x	3.73x	17.22x	1.72%	171B
EATON CORPORATION PLC	34.74x	5.37x	22.89x	1.07%	157B
DELTA ELECTRONICS, INC.	43.96x	5.86x	25.43x	0.99%	143B
DELTA ELECTRONICS (THAILAND)	99.73x	13.72x	74.48x	0.29%	114B
VERTIV HOLDINGS CO.	49.73x	7.98x	32.47x	0.09%	112B
EMERSON ELECTRIC CO.	30.28x	4.95x	17.27x	1.49%	82.86B
AMETEK, INC.	33.4x	6.97x	21.73x	0.56%	55.46B
Average	42.11x	5.62x	25.10x	1.11%	133.92B
Weighted average by Cap.	36.54x	5.17x	23.67x	1.52%