Digital Look

Welcome to Digital Look++,
you are not logged in

XP Power Ltd. (DI) (XPP)

Electronic and Electrical Equipment

1,128.00p

	£ (Millions)	£ (Millions)	£ (Millions)	£ (Millions)	£ (Millions)
	31-Dec-22	31-Dec-21	31-Dec-20	31-Dec-19	31-Dec-18
Continuing Operations
Revenue	290.40	240.30	233.30	199.90	195.10

EBITDA	7.80	32.00	42.40	27.90	49.10
Depreciation & Amortisation	(17.60)	n/a	n/a	n/a	(9.10)

Operating Profit/(Loss)	(9.80)	32.00	42.40	27.90	40.00
Interest Payable	(6.10)	(1.30)	(1.70)	n/a	(1.70)
Interest Receivable/Investment Income	n/a	n/a	n/a	n/a	n/a

Group Profit after Interest	(15.90)	30.70	40.00	27.90	38.30
Share of Assoc Cos/JV Profits	n/a	n/a	n/a	n/a	n/a

Profit Before Tax	(15.90)	30.70	40.00	27.90	38.30
Tax	10.60	(5.40)	(4.00)	(3.20)	(7.20)

Profit After Tax	(5.30)	25.30	36.00	24.70	31.10

Discontinued Operations
Profit After Tax	n/a	n/a	n/a	n/a	n/a

PROFIT FOR PERIOD	(5.30)	25.30	36.00	24.70	31.10

Attributable to:
Equity Holders of Parent Company	(5.70)	24.90	35.80	24.40	30.90
Minority Interests	(0.40)	(0.40)	(0.20)	(0.30)	(0.20)

Equity Dividends	_cn/a	_cn/a	_cn/a	_cn/a	_cn/a
Retained Profit/(Loss) for the Financial Year	_c(5.70)	_c24.90	_c35.80	_c24.40	_c30.90

Per Share Record - Normalised	31-Dec-22	31-Dec-21	31-Dec-20	31-Dec-19	31-Dec-18
Continuing EPS
Earnings per Share - Basic	(29.06p)	127.60p	185.24p	127.39p	161.49p
Earnings per Share - Diluted	(28.96p)	125.39p	182.16p	124.99p	158.46p
Earnings per Share - Adjusted	160.60p	179.40p	198.40p	144.10p	176.10p
Continuing and Discontinued EPS
Earnings per Share - Basic	(29.06p)	1.29p	185.24p	127.39p	20.17p
Earnings per Share - Diluted	(28.96p)	1.27p	182.16p	124.99p	19.79p
Earnings per Share - Adjusted	160.60p	179.40p	198.40p	144.10p	176.10p

Dividend per Share	94.00p	94.00p	74.00p	55.00p	85.00p

Key Financals	31-Dec-22	31-Dec-21	31-Dec-20	31-Dec-19	31-Dec-18
Shares in Issue (millions)
Shares in Issue - Year End	19.74	19.24	19.24	19.24	19.24
Weighted Average	19.62	19.51	19.33	19.15	19.13
Diluted	19.68	19.86	19.65	19.52	19.50

Performance Ratios
Continuing Operations
Operating Margin	(3.37%)	13.32%	18.17%	13.96%	20.50%
Return on Capital Employed	n/a	0.28%	38.19%	26.88%	4.61%
Continuing Operations & Discontinued Operations
Return on Equity	(3.80%)	0.14%	20.98%	16.97%	2.73%

Financial Status
Continuing Operations
Interest Cover - Continuing	(1.61)	24.62	24.53	n/a	23.53
Revenue per Share	1,480.42p	12.43p	1,207.18p	1,043.65p	127.37p
Pre-Tax Profit Per Share - Continuing	(81.06p)	1.59p	206.97p	145.66p	25.00p

Market Data
Continuing Operations
Earnings Per Share Growth - Basic	n/a	-31%	45%	-21%	92%
Earnings Per Share Growth - Diluted	n/a	-31%	46%	-21%	91%
PE Ratio - Company Adjusted	n/a	40.0	25.3	24.3	13.0
PEG - Company Adjusted	n/a	n/a	0.6	n/a	0.1
Dividend Cover	(0.31)	1.36	2.50	2.32	1.90
Continuing Operations & Discontinued Operations
Earnings per Share - Company Adjusted	n/a	-99%	45%	532%	-76%
Earnings per Share - Diluted	n/a	-99%	46%	531%	-76%
PE Ratio - Company Adjusted	n/a	3,959.6	25.3	24.3	104.3
PEG - Company Adjusted	n/a	n/a	0.6	0.0	n/a
Dividend Cover	(0.31)	0.01	2.50	2.32	0.24

Market Capitalisation £ (Millions)	401.76	981.36	902.46	596.51	405.05
Dividend per Share	94.00p	94.00p	74.00p	55.00p	85.00p
Dividend Yield	4.6%	1.8%	1.6%	1.8%	4.0%
Dividend per Share Growth	n/a	27.03%	34.55%	(35.29%)	157.58%

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.