Valuation XP Power Limited

Stocks

Market Closed - London S.E. Other stock markets 11:35:07 2026-06-12 EDT			5-day change	1st Jan Change
1,954.00 ^GBX	+3.06%		+9.53%	+117.11%

06-04	WINNERS & LOSERS: CMC jumps on earnings; financial stocks retreat	AN
05-06	XP Power Limited(LSE:XPP) added to FTSE 350 Index	CI

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	545.7	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	117.11%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	598.9	597.1	572
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	104.5%	-0.29%	-4.22%
P/E Ratio	44.8x	-20x	-29.9x	-32.2x	-21.4x	64.8x	35x	24.3x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.83x	2.66x	2.68x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.4x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.24x	2.09x	1.97x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.46x	2.29x	2.06x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	13.9x	11.5x	9.78x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	22.3x	16.7x	13.3x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	47.7x	92.3x	51.1x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.1%	1.08%	1.96%
Dividend per Share ²	0.94	0.94	0.18	-	-	-	0.1085	0.2213
Rate of return	1.84%	4.62%	1.33%	-	-	-	0.56%	1.13%
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	19.54	19.54	19.54
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	64.79x	2.46x	13.93x	-.--%	732M
SIEMENS AG	24.65x	2.94x	15.91x	2.13%	236B
DELTA ELECTRONICS, INC.	53.32x	7.29x	31.35x	0.8%	182B
SCHNEIDER ELECTRIC SE	28.35x	3.7x	17.07x	1.73%	173B
EATON CORPORATION PLC	33.91x	5.25x	22.2x	1.1%	152B
DELTA ELECTRONICS (THAILAND)	117.96x	16.57x	85.51x	0.25%	138B
VERTIV HOLDINGS CO.	51.97x	8.33x	33.88x	0.08%	116B
EMERSON ELECTRIC CO.	29.35x	4.81x	16.81x	1.54%	80.13B
AMETEK, INC.	31.37x	6.56x	20.42x	0.6%	52.06B
ROCKWELL AUTOMATION, INC.	37.08x	6.02x	24.94x	1.23%	51.11B
Average	47.27x	6.39x	28.20x	0.95%	118.13B
Weighted average by Cap.	45.60x	6.56x	29.84x	1.17%