|
End-of-day quote
Euronext Paris
|
5-day change | 1st Jan Change | ||
| - PTS | -.--% |
|
-.--% | - |
| 08-12 | Shore cuts Tesco; Davy lowers Greggs | AN |
| 08-06 | JPMorgan cuts Smith & Nephew; brokers like Next | AN |
Company Valuation: Hammerson
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,447 | 1,188 | 1,411 | 1,373 | 1,750 | 2,224 | - | - |
| Change | - | -17.88% | 18.77% | -2.73% | 27.46% | 27.09% | - | - |
| Enterprise Value (EV) 1 | 3,266 | 2,920 | 2,738 | 2,172 | 3,119 | 3,665 | 3,697 | 3,688 |
| Change | - | -10.59% | -6.26% | -20.67% | 43.64% | 17.49% | 0.86% | -0.23% |
| P/E | -3.35x | -7.21x | -28.4x | -2.64x | 7.17x | 8.55x | 10.8x | 10.3x |
| PBR | 0.53x | 0.45x | 0.57x | 0.76x | 0.79x | 0.93x | 0.88x | 0.83x |
| PEG | - | 0.1x | 0.4x | -0x | -0x | -2.81x | -0.5x | 2.62x |
| Capitalization / Revenue | 5.99x | 5.52x | 6.77x | 7.26x | 7.58x | 8.05x | 7.32x | 7.06x |
| EV / Revenue | 13.5x | 13.6x | 13.1x | 11.5x | 13.5x | 13.3x | 12.2x | 11.7x |
| EV / EBITDA | 22.3x | 17.5x | 16.5x | 15.9x | 21.6x | 19.3x | 17.7x | 16.3x |
| EV / EBIT | 21.2x | 18.3x | 16.8x | 16.2x | 21.6x | 19.3x | 17.5x | 16.4x |
| EV / FCF | - | - | - | - | - | - | 40,982,997x | 29,840,077x |
| FCF Yield | - | - | - | - | - | - | 0% | 0% |
| Dividend per Share 2 | 0.04 | 0.02 | 0.15 | 0.1563 | 0.165 | 0.1834 | 0.1946 | 0.2041 |
| Rate of return | 1.22% | 0.84% | 5.28% | 5.59% | 5% | 4.81% | 5.11% | 5.35% |
| EPS 2 | -0.98 | -0.33 | -0.1 | -1.06 | 0.46 | 0.446 | 0.3544 | 0.3684 |
| Distribution rate | -4.08% | -6.06% | -150% | -14.7% | 35.9% | 41.1% | 54.9% | 55.4% |
| Net sales 1 | 241.6 | 215.2 | 208.4 | 189 | 230.9 | 276.1 | 303.6 | 315.1 |
| EBITDA 1 | 146.4 | 166.4 | 166 | 136.9 | 144.2 | 190.3 | 209.1 | 226.6 |
| EBIT 1 | 154.3 | 159.4 | 163 | 133.8 | 144.6 | 190.1 | 210.8 | 225.2 |
| Net income 1 | -429.1 | -164.2 | -51.4 | -526.3 | 232.1 | 249.8 | 207.4 | 216.9 |
| Net Debt 1 | 1,819 | 1,732 | 1,326 | 799 | 1,370 | 1,441 | 1,473 | 1,465 |
| Reference price 2 | 3.280 | 2.380 | 2.840 | 2.796 | 3.300 | 3.812 | 3.812 | 3.812 |
| Nbr of stocks (in thousands) | 441,130 | 499,228 | 496,906 | 490,939 | 530,184 | 583,323 | - | - |
| Announcement Date | 3/4/22 | 3/9/23 | 2/29/24 | 2/26/25 | 2/25/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 40.22x | 15.97x | 16.21x | 5.18% | 59.56B | |
| 17.07x | 23.68x | 28.62x | 3.38% | 17.67B | |
| 9.39x | 12.53x | 15.35x | 5.31% | 17.23B | |
| 20.63x | 17.08x | 24.32x | 4.89% | 15.22B | |
| 10.48x | 13.88x | 16.51x | 5.08% | 12.84B | |
| 9.48x | 21.66x | 29.3x | 2.93% | 10.4B | |
| 28.26x | 11.2x | 17.59x | 3.84% | 10.33B | |
| 15.54x | 12x | 18.66x | 6.19% | 9.52B | |
| 26.96x | 7.23x | 11.38x | 5.95% | 8.44B | |
| Average | 19.78x | 15.03x | 19.77x | 4.75% | 17.91B | |
| Weighted average by Cap. | 25.27x | 15.76x | 19.09x | 4.83% |
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
- Stock Market
- Stocks
- HMSO Stock
- HAM Stock
- Valuation Hammerson
Select your edition
All financial news and data tailored to specific country editions
