investorscraft@gmail.com

Intrinsic ValueXP Power Limited (XPP.L)

Previous Close£1,240.00
Intrinsic Value
Upside potential
Previous Close
£1,240.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

XP Power Limited is a specialized provider of power supply solutions, operating in the electrical equipment and parts sector within the broader industrials industry. The company designs and manufactures a diverse portfolio of power conversion products, including AC-DC power supplies, DC-DC converters, high-voltage solutions, and RF power systems, alongside offering engineering services. Its core revenue model is driven by sales to high-reliability end markets such as healthcare, industrial technology, and semiconductor equipment manufacturing, where precision and durability are critical. XP Power has established a global footprint with operations across Europe, North America, and Asia, positioning itself as a trusted supplier in niche applications that demand stringent performance standards. The company’s focus on customized solutions and technical expertise allows it to maintain a competitive edge in a fragmented market dominated by both large multinationals and smaller specialists. While it faces pricing pressures and cyclical demand in some industrial segments, its exposure to resilient healthcare and high-tech sectors provides stability. XP Power’s Singapore-based structure and multinational presence enable it to serve global OEMs efficiently, though supply chain complexities and regional competition remain ongoing challenges.

Revenue Profitability And Efficiency

XP Power reported revenue of £247.3 million for the period, reflecting its established market presence, but recorded a net loss of £9.6 million, underscoring margin pressures or one-time costs. Operating cash flow of £55.4 million suggests reasonable operational efficiency, though capital expenditures of £9.8 million indicate ongoing investments in capacity or R&D. The diluted EPS of -40p highlights near-term profitability challenges.

Earnings Power And Capital Efficiency

The negative net income and EPS indicate subdued earnings power, likely due to input cost inflation, operational disruptions, or restructuring expenses. However, the positive operating cash flow signals underlying cash generation capability. The company’s capital efficiency metrics are tempered by its current loss position, but its focus on high-margin industrial and healthcare segments could support recovery.

Balance Sheet And Financial Health

XP Power’s balance sheet shows £13.9 million in cash against £163.2 million of total debt, suggesting leveraged positioning. The debt level may constrain flexibility amid cyclical downturns, though the absence of dividends preserves liquidity. The company’s ability to service debt will depend on stabilizing profitability and cash flow generation in its core markets.

Growth Trends And Dividend Policy

Growth prospects are tied to demand in industrial technology and healthcare, though recent losses indicate headwinds. The suspension of dividends (0p per share) aligns with prioritizing financial stability over shareholder returns. Long-term trends like electrification and medical device innovation could drive demand, but near-term execution risks persist.

Valuation And Market Expectations

With a market cap of approximately £212 million and a beta of 1.43, XP Power is viewed as a higher-risk industrial play. The negative earnings and leveraged balance sheet likely weigh on valuation multiples, though investors may price in recovery potential if operational improvements materialize.

Strategic Advantages And Outlook

XP Power’s technical expertise and niche focus provide differentiation, but macroeconomic volatility and competitive pressures pose risks. Success hinges on margin recovery, debt management, and leveraging its global footprint. The outlook remains cautious until profitability stabilizes, though its exposure to structurally growing sectors offers longer-term upside.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount