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 1 477.9 236.9 243.8 218.4 136.7 315.5 - -
Change - -50.44% 2.91% -10.42% -37.4% 130.77% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 315.4 309.8 298.2
Change - -49.38% -1.01% -8.64% -40.22% 146.27% -1.78% -3.76%
P/E - 138x 142x -49.6x -9.47x -41.6x 35.3x 11.2x
PBR 5.19x - 2.56x 2.38x 1.75x 4.61x 3.69x 2.8x
PEG - - - 0x -0x 0.9x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 2.99x 2.18x 1.45x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 2.99x 2.14x 1.37x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 218x 14.6x 6.25x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -46.4x 23.8x 7.53x
EV / FCF -613x - -21.2x 114x 13.3x -70.9x 516x 25.7x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.41% 0.19% 3.89%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.87%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.31 0.365 1.155
Distribution rate - - - - - - - 32%
Net sales 1 93.57 123.7 124.3 122.9 115.3 105.4 144.6 218
EBITDA 1 7.596 15.12 12.81 5.829 0.639 1.45 21.2 47.7
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -6.8 13 39.6
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -7.65 8.9 28.25
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.05 -5.65 -17.3
Reference price 2 19.54 9.67 9.94 8.93 5.59 12.90 12.90 12.90
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.($)
32.98x6.13x18.76x0.68% 207B
13.31x0.3x6.7x3.77% 110B
37.15x6x19.56x0.95% 87.14B
27.54x9.91x20.11x0.46% 87.91B
68x7.19x33.57x0.21% 76.97B
19.71x1.17x13.27x0.67% 66.72B
19.31x3.28x12.45x1.38% 61.37B
41.25x5.79x21.8x0.01% 59.8B
62.36x28.58x64.82x0.41% 42.59B
Average 35.73x 7.59x 23.45x 0.95% 88.83B
Weighted average by Cap. 33.53x 6.37x 20.50x 1.05%

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. 0ND2 Stock
  5. Valuation LPKF Laser & Electronics SE
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!