Valuation XP Power Limited

Stocks

Market Closed - London S.E. 11:35:03 2026-08-19 EDT			5-day change	1st Jan Change
1,818.00 ^GBX	+0.66%		+3.18%	+102.00%

08-17	WINNERS & LOSERS: Telecom Plus climbs and Hill & Smith recovers	AN
08-05	WINNERS & LOSERS: Miners rise on metals rally; Next ups outlook again	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	504.4	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	100.67%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	561.6	557.8	547.9
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	91.77%	-0.67%	-1.78%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	41.8x	29.2x	20x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.81x	2.44x	2.35x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.7x	0.4x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.07x	1.91x	1.79x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.3x	2.12x	1.94x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	12.8x	10.4x	9.01x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	21.2x	15.4x	12.6x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	44.6x	38.4x	47.8x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.24%	2.6%	2.09%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1726	0.2185
Rate of return	1.84%	4.62%	1.33%	-	-	-	0.96%	1.21%
EPS ²	1.138	-1.016	-0.454	-0.405	-0.42	0.4325	0.6188	0.9025
Distribution rate	82.6%	-92.5%	-39.6%	-	-	-	27.9%	24.2%
Net sales ¹	240.3	290.4	316.4	247.3	230.1	243.9	263.4	282.1
EBITDA ¹	55.5	56.4	55	40.9	34.7	43.83	53.4	60.79
EBIT ¹	45.1	42.9	38.1	25.1	17.3	26.43	36.16	43.59
Net income ¹	22.6	-20	-9.2	-9.6	-11.4	12	17.66	25.5
Net Debt ¹	24.7	151	112.7	93.5	41.5	57.22	53.48	43.54
Reference price ²	51.00	20.35	13.56	13.06	9.00	18.06	18.06	18.06
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	41.76x	2.27x	12.82x	-.--%	683M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.11x	2.53x	11.39x	2.68%	275B
SIEMENS AG	25.71x	3.02x	16.46x	2.04%	245B
SCHNEIDER ELECTRIC SE	31.15x	3.99x	18.44x	1.57%	192B
EATON CORPORATION PLC	38.9x	5.66x	24.18x	0.99%	168B
DELTA ELECTRONICS, INC.	44.31x	5.95x	26.53x	0.96%	148B
VERTIV HOLDINGS CO.	45.11x	7.42x	29.9x	0.09%	105B
DELTA ELECTRONICS (THAILAND)	95.35x	12.18x	67.64x	0.33%	102B
EMERSON ELECTRIC CO.	32.32x	5.21x	18.12x	1.4%	88.01B
FUJIKURA LTD.	35.89x	6.16x	24.31x	1.08%	61.24B
Average	40.96x	5.44x	24.98x	1.11%	138.5B
Weighted average by Cap.	36.20x	4.97x	22.96x	1.5%