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 1 477.9 236.9 243.8 218.4 136.7 348.5 - -
Change - -50.44% 2.91% -10.42% -37.4% 154.92% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 348.4 342.8 331.2
Change - -49.38% -1.01% -8.64% -40.22% 172.04% -1.61% -3.4%
P/E - 138x 142x -49.6x -9.47x -46x 39x 12.3x
PBR 5.19x - 2.56x 2.38x 1.75x 5.09x 4.07x 3.1x
PEG - - - 0x -0x 1x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.3x 2.41x 1.6x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.3x 2.37x 1.52x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 240x 16.2x 6.94x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -51.2x 26.4x 8.36x
EV / FCF -613x - -21.2x 114x 13.3x -78.3x 571x 28.6x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.28% 0.18% 3.5%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.6%
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 14.25 14.25 14.25
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.($)
-45.97x3.3x240.3x-.--% 401M
31.82x5.89x17.67x0.66% 198B
14.34x0.31x7.06x3.55% 109B
25.03x9.82x20.9x0.49% 81.74B
38.91x6.29x20.22x0.93% 84.71B
20.17x1.16x13x0.56% 65.2B
64.78x7.75x32.88x0.01% 51.43B
56.17x5.83x28.03x0.23% 58.58B
28.28x1.85x20x-.--% 38.02B
33.6x0.99x12.25x0.1% 33.01B
Average 26.71x 4.32x 41.23x 0.65% 71.96B
Weighted average by Cap. 32.37x 4.80x 18.24x 0.96%

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