Valuation XP Power Limited

Stocks

Market Closed - London S.E. Other stock markets 11:35:12 2026-07-06 EDT			5-day change	1st Jan Change
1,916.00 ^GBX	-0.73%		+3.01%	+112.89%

06-30	WINNERS & LOSERS: Housebuilders slide; miners up as metal prices rise	AN
06-17	Odyssean says return beats market despite "another volatile period"	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	539	-	-
Change	-	-59.65%	-20.24%	-3.43%	-18.6%	114.44%	-	-
Enterprise Value (EV) ¹	1,018	551.9	432.4	402.3	292.8	592.1	590.4	565.3
Change	-	-45.8%	-21.64%	-6.98%	-27.2%	102.19%	-0.29%	-4.25%
P/E	44.8x	-20x	-29.9x	-32.2x	-21.4x	64.2x	34.6x	24x
PBR	5.91x	2.89x	1.78x	2.14x	1.42x	2.79x	2.62x	2.64x
PEG	-	0x	0.5x	3x	-5.78x	-0x	0.4x	0.5x
Capitalization / Revenue	4.13x	1.38x	1.01x	1.25x	1.09x	2.22x	2.07x	1.95x
EV / Revenue	4.24x	1.9x	1.37x	1.63x	1.27x	2.44x	2.26x	2.04x
EV / EBITDA	18.3x	9.78x	7.86x	9.84x	8.44x	13.8x	11.4x	9.67x
EV / EBIT	22.6x	12.9x	11.4x	16x	16.9x	22x	16.5x	13.2x
EV / FCF	81.4x	-25.8x	19.4x	9.6x	9.76x	47.1x	91.3x	50.5x
FCF Yield	1.23%	-3.88%	5.16%	10.4%	10.2%	2.12%	1.1%	1.98%
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%	1.15%
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%	-	-	-	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	8.208	16.12	22.45
Net Debt ¹	24.7	151	112.7	93.5	41.5	53.12	51.38	26.27
Reference price ²	51.00	20.35	13.56	13.06	9.00	19.30	19.30	19.30
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	63.99x	2.44x	13.78x	-.--%	720M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.12x	2.49x	10.97x	2.82%	264B
SIEMENS AG	26.78x	3.12x	16.9x	1.98%	250B
SCHNEIDER ELECTRIC SE	30.2x	3.88x	17.9x	1.64%	180B
DELTA ELECTRONICS, INC.	50.87x	6.81x	29.33x	0.86%	169B
EATON CORPORATION PLC	34.47x	5.31x	22.62x	1.08%	155B
DELTA ELECTRONICS (THAILAND)	102.51x	14.33x	74.26x	0.29%	118B
VERTIV HOLDINGS CO.	51.57x	8.26x	33.6x	0.08%	115B
EMERSON ELECTRIC CO.	28.54x	4.69x	16.39x	1.59%	77.88B
FUJIKURA LTD.	37.3x	5.86x	24.93x	1.07%	55B
Average	44.44x	5.72x	26.07x	1.14%	138.51B
Weighted average by Cap.	38.45x	5.38x	24.64x	1.5%