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 1 477.9 236.9 243.8 218.4 136.7 368 - -
Change - -50.44% 2.91% -10.42% -37.4% 169.23% - -
Enterprise Value (EV) 1 468 236.9 234.5 214.2 128.1 368 362.4 350.7
Change - -49.38% -1.01% -8.64% -40.22% 187.32% -1.52% -3.21%
P/E - 138x 142x -49.6x -9.47x -48.5x 41.2x 13x
PBR 5.19x - 2.56x 2.38x 1.75x 5.38x 4.3x 3.27x
PEG - - - 0x -0x 1x -0x 0x
Capitalization / Revenue 5.11x 1.91x 1.96x 1.78x 1.19x 3.49x 2.55x 1.69x
EV / Revenue 5x 1.91x 1.89x 1.74x 1.11x 3.49x 2.51x 1.61x
EV / EBITDA 61.6x 15.7x 18.3x 36.8x 200x 254x 17.1x 7.35x
EV / EBIT 7,932x 34.9x 63.5x -84.2x -9.47x -54.1x 27.9x 8.86x
EV / FCF -613x - -21.2x 114x 13.3x -82.7x 604x 30.2x
FCF Yield -0.16% - -4.72% 0.88% 7.5% -1.21% 0.17% 3.31%
Dividend per Share 2 - - - - - - - 0.37
Rate of return - - - - - - - 2.46%
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 15.05 15.05 15.05
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.($)
-48.55x3.49x253.79x-.--% 426M
33.69x6.26x18.73x0.59% 211B
13.69x0.31x6.91x3.67% 112B
42.89x6.95x22.54x0.84% 94.7B
29.5x11.85x24.75x0.39% 96.52B
76.06x7.99x37.38x0.19% 81.23B
20.58x1.2x13.32x0.58% 67.18B
47.26x6.63x25.11x0.04% 68.78B
19.81x3.36x12.75x1.34% 62.93B
79.74x32.24x71.46x0.38% 46.37B
Average 31.47x 8.03x 48.68x 0.8% 84.11B
Weighted average by Cap. 37.19x 7.19x 22.74x 0.97%

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