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 1 477.9 236.9 243.8 218.4 136.7 335 - -
Change - -50.44% 2.91% -10.42% -37.4% 145.08% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 334.6 328.7 317.2
Change - -49.38% -1.01% -8.64% -40.22% 161.23% -1.76% -3.48%
P/E - 138x 142x -49.6x -9.47x -48x 36.8x 12.3x
PBR 5.19x - 2.56x 2.38x 1.75x 4.64x 3.74x 2.99x
PEG - - - 0x -0x 0.9x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.15x 2.32x 1.57x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.14x 2.27x 1.49x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 156x 15.5x 6.95x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -54.8x 25.3x 8.45x
EV / FCF -613x - -21.2x 114x 13.3x -82.6x 365x 27.7x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.21% 0.27% 3.61%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.75%
EPS 2 - 0.07 0.07 -0.18 -0.59 -0.28 0.365 1.095
Distribution rate - - - - - - - 33.8%
Net sales 1 93.57 123.7 124.3 122.9 115.3 106.5 144.6 213.2
EBITDA 1 7.596 15.12 12.81 5.829 0.639 2.15 21.2 45.65
EBIT 1 0.059 6.779 3.693 -2.543 -13.52 -6.1 13 37.55
Net income 1 -0.114 1.659 1.754 -4.509 -14.35 -6.95 8.9 26.8
Net Debt 1 -9.969 - -9.287 -4.148 -8.623 -0.45 -6.35 -17.8
Reference price 2 19.54 9.67 9.94 8.93 5.59 13.45 13.45 13.45
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.($)
-66.27x3.79x142.31x-.--% 472M
33.92x6.09x18.86x0.65% 194B
32.16x12.71x27.04x0.38% 105B
14.39x0.31x7.09x3.54% 109B
45.16x7.17x23.45x0.83% 92.82B
20.76x1.19x13.36x0.54% 66.9B
73.89x7.18x34.9x0.23% 67.14B
76.93x9.11x38.69x0.01% 61.08B
18.63x3.14x11.9x1.43% 58.46B
37.79x8.43x25.82x1.03% 44.57B
Average 28.73x 5.91x 34.34x 0.86% 79.87B
Weighted average by Cap. 36.92x 6.12x 21.22x 1.01%

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. Valuation LPKF Laser & Electronics SE