|
Delayed
Warsaw S.E.
05:33:34 2026-08-19 EDT
|
5-day change | 1st Jan Change | ||
| 70.10 PLN | -1.27% |
|
-4.88% | -3.71% |
| 07-28 | XTPL Bags Order for 10 Ultra-precise Dispensing Modules from China | MT |
| 07-28 | Xtpl S.A. Receives Order for 10 Upd Modules as Part of First Industrial Deployment in China | CI |
Company Valuation: XTPL S.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 89.25 | 180.1 | 362.5 | 224.7 | 187.1 | 182.4 | - | - |
| Change | - | 101.75% | 101.3% | -38.02% | -16.74% | -2.47% | - | - |
| Enterprise Value (EV) 1 | 88.3 | 180.1 | 335.4 | 203.9 | 197.1 | 188.5 | 194.8 | 189.9 |
| Change | - | 103.93% | 86.25% | -39.21% | -3.31% | -4.36% | 3.34% | -2.52% |
| P/E | -14.1x | -83.2x | -77.3x | -11.9x | -8.27x | -10.2x | -59.7x | 22x |
| PBR | - | - | 11.2x | 6.47x | 9.94x | 10.7x | 12.8x | 8.4x |
| PEG | - | 1.3x | -0.9x | -0x | -1.47x | 0.5x | 0.7x | -0x |
| Capitalization / Revenue | 19x | - | 23.4x | 16.4x | 12x | 9.32x | 3.41x | 2x |
| EV / Revenue | 18.8x | - | 21.7x | 14.9x | 12.6x | 9.63x | 3.64x | 2.09x |
| EV / EBITDA | -15.4x | - | -112x | -11.9x | -12.1x | -17.1x | 44.6x | 10.2x |
| EV / EBIT | -14x | - | -69.3x | -9.39x | -8.85x | -11x | -103x | 15.6x |
| EV / FCF | - | - | -27.2x | -8.44x | -10.5x | -14.1x | -39x | 22.6x |
| FCF Yield | - | - | -3.68% | -11.8% | -9.51% | -7.11% | -2.57% | 4.42% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -3.24 | -1.11 | -2.11 | -8.33 | -8.8 | -6.95 | -1.19 | 3.23 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 4.702 | - | 15.48 | 13.7 | 15.61 | 19.57 | 53.51 | 91.06 |
| EBITDA 1 | -5.735 | - | -3.002 | -17.18 | -16.32 | -11.05 | 4.37 | 18.7 |
| EBIT 1 | -6.32 | - | -4.842 | -21.71 | -22.28 | -17.2 | -1.9 | 12.2 |
| Net income 1 | -6.574 | -2.257 | -4.851 | -22.07 | -23.33 | -18.4 | -3.16 | 8.56 |
| Net Debt 1 | -0.955 | - | -27.11 | -20.8 | 10.07 | 6.1 | 12.4 | 7.5 |
| Reference price 2 | 45.80 | 92.40 | 163.00 | 99.00 | 72.80 | 71.00 | 71.00 | 71.00 |
| Nbr of stocks (in thousands) | 1,949 | 1,949 | 2,224 | 2,269 | 2,569 | 2,569 | - | - |
| Announcement Date | 4/26/22 | 4/26/23 | 4/29/24 | 4/28/25 | 4/29/26 | - | - | - |
1PLN in Million2PLN
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -10.22x | 9.63x | -17.06x | - | 48.83M | |
| 13.33x | - | - | 4.76% | 6.29B | |
| 11.82x | 0.8x | 7.51x | 3.18% | 3.26B | |
| 13.3x | - | - | 2.34% | 2.17B | |
| 10.98x | 0.69x | 7.01x | 2.52% | 1.49B | |
| 30.89x | - | - | 0.66% | 939M | |
| 11.13x | 0.49x | 6.65x | 3.73% | 819M | |
| Average | 11.61x | 2.90x | 1.02x | 2.87% | 2.14B | |
| Weighted average by Cap. | 13.67x | 0.80x | 7.04x | 3.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- XTP Stock
- Valuation XTPL S.A.
Select your edition
All financial news and data tailored to specific country editions
