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 1 477.9 236.9 243.8 218.4 136.7 328.9 - -
Change - -50.44% 2.91% -10.42% -37.4% 140.61% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 328.5 322.6 311.1
Change - -49.38% -1.01% -8.64% -40.22% 156.46% -1.8% -3.55%
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 3.09x 2.28x 1.54x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.08x 2.23x 1.46x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 153x 15.2x 6.82x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -53.8x 24.8x 8.29x
EV / FCF -613x - -21.2x 114x 13.3x -81.1x 358x 27.2x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.23% 0.28% 3.68%
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-48.04x3.08x152.78x-.--% 374M
33.9x6.09x18.85x0.65% 194B
14.74x0.32x7.28x3.45% 112B
31.43x12.41x26.42x0.39% 102B
46.36x7.37x24.1x0.81% 94.84B
79.55x7.73x37.57x0.21% 72.33B
21.47x1.23x13.8x0.52% 69.21B
77.18x9.14x38.81x0.01% 61.28B
18.34x3.09x11.76x1.45% 57.64B
36.87x8.33x25.4x1.09% 44.2B
Average 31.18x 5.88x 35.67x 0.86% 80.75B
Weighted average by Cap. 37.72x 6.11x 21.50x 1%

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