Company Valuation: LPKF Laser & Electronics SE

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 477.9 236.9 243.8 218.4 136.7 479.3 - -
Change - -50.44% 2.91% -10.42% -37.4% 250.63% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 478.7 472.6 463
Change - -49.38% -1.01% -8.64% -40.22% 273.76% -1.28% -2.02%
P/E - 138x 142x -49.6x -9.47x -76.9x 245x 23.1x
PBR 5.19x - 2.56x 2.38x 1.75x 6.76x 5.44x 4.36x
PEG - - - 0x -0x 1.4x -2x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 4.4x 3.4x 2.5x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 4.39x 3.35x 2.42x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 165x 23.7x 12.3x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -89.5x 40.4x 15.7x
EV / FCF -613x - -21.2x 114x 13.3x -145x 286x 46.3x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -0.69% 0.35% 2.16%
Dividend per Share 2 - - - - - - - 0.275
Rate of return - - - - - - - 1.4%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.255 0.08 0.85
Distribution rate - - - - - - - 32.4%
Net sales 1 93.57 123.7 124.3 122.9 115.3 109 141.2 191.6
EBITDA 1 7.596 15.12 12.81 5.829 0.639 2.9 19.95 37.7
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -5.35 11.7 29.55
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -6.25 7.85 20.8
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.6 -6.75 -16.3
Reference price 2 19.54 9.67 9.94 8.93 5.59 19.60 19.60 19.60
Nbr of stocks (in thousands) 24,460 24,497 24,513 24,455 24,455 24,455 - -
Announcement Date 3/23/22 3/23/23 3/21/24 3/27/25 3/25/26 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
36.25x6.48x20.17x0.61% 205B
56.05x8.93x29.23x0.67% 115B
35.22x13.18x26.31x0.38% 104B
13.84x0.3x6.77x3.71% 106B
100.38x9.81x47.95x0.16% 87.94B
21.92x1.28x14.15x0.46% 71.28B
54.66x11.93x36.29x0.72% 64.48B
82.79x9.77x41.47x0.01% 65.68B
18.51x3.18x12.04x1.49% 58.42B
Average 46.63x 7.21x 26.04x 0.91% 97.54B
Weighted average by Cap. 44.93x 7.19x 25.00x 0.93%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. LPK Stock
  4. 1LPK Stock
  5. Valuation LPKF Laser & Electronics SE