|
Market Closed -
Warsaw S.E.
11:55:42 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 79.00 PLN | +3.13% |
|
+5.05% | +8.52% |
| 08-31 | XTPL S.A. announced a financing transaction | CI |
| 07-28 | XTPL Bags Order for 10 Ultra-precise Dispensing Modules from China | MT |
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 | 203 | - | - |
| Change | - | 101.75% | 101.3% | -38.02% | -16.74% | 8.52% | - | - |
| Enterprise Value (EV) 1 | 88.3 | 180.1 | 335.4 | 203.9 | 197.1 | 209.1 | 215.4 | 210.5 |
| Change | - | 103.93% | 86.25% | -39.21% | -3.31% | 6.07% | 3.01% | -2.28% |
| P/E | -14.1x | -83.2x | -77.3x | -11.9x | -8.27x | -11.4x | -66.4x | 24.5x |
| PBR | - | - | 11.2x | 6.47x | 9.94x | 11.9x | 14.2x | 9.35x |
| PEG | - | 1.3x | -0.9x | -0x | -1.47x | 0.5x | 0.8x | -0x |
| Capitalization / Revenue | 19x | - | 23.4x | 16.4x | 12x | 10.4x | 3.79x | 2.23x |
| EV / Revenue | 18.8x | - | 21.7x | 14.9x | 12.6x | 10.7x | 4.03x | 2.31x |
| EV / EBITDA | -15.4x | - | -112x | -11.9x | -12.1x | -18.9x | 49.3x | 11.3x |
| EV / EBIT | -14x | - | -69.3x | -9.39x | -8.85x | -12.2x | -113x | 17.3x |
| EV / FCF | - | - | -27.2x | -8.44x | -10.5x | -15.6x | -43.1x | 25.1x |
| FCF Yield | - | - | -3.68% | -11.8% | -9.51% | -6.41% | -2.32% | 3.99% |
| 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 | 79.00 | 79.00 | 79.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -11.37x | 10.68x | -18.92x | - | 54.48M | |
| 12.27x | - | - | 6.23% | 5.64B | |
| 9.92x | 0.73x | 6.81x | 3.79% | 2.84B | |
| 11.6x | - | - | 2.69% | 1.9B | |
| 10.89x | 0.69x | 6.96x | 2.54% | 1.53B | |
| 33.72x | - | - | 0.59% | 1.04B | |
| 10.55x | 0.47x | 6.34x | 3.94% | 806M | |
| Average | 11.08x | 3.14x | 0.30x | 3.3% | 1.97B | |
| Weighted average by Cap. | 12.96x | 0.78x | 6.51x | 4.27% |
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
