|
End-of-day quote
Euronext Paris
|
5-day change | 1st Jan Change | ||
| - PTS | -.--% |
|
-.--% | - |
| 09-03 | FTSE 100 edges higher; oil rises above USD97 | AN |
| 09-03 | WINNERS & LOSERS: Hilton Food jumps on upgrade; ex-dividend trade | 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 | 2,115 | - | - |
| Change | - | -17.88% | 18.77% | -2.73% | 27.46% | 20.89% | - | - |
| Enterprise Value (EV) 1 | 3,266 | 2,920 | 2,738 | 2,172 | 3,119 | 3,539 | 3,567 | 3,559 |
| Change | - | -10.59% | -6.26% | -20.67% | 43.64% | 13.47% | 0.76% | -0.2% |
| P/E | -3.35x | -7.21x | -28.4x | -2.64x | 7.17x | 10x | 10x | 9.47x |
| PBR | 0.53x | 0.45x | 0.57x | 0.76x | 0.79x | 0.89x | 0.84x | 0.8x |
| PEG | - | 0.1x | 0.4x | -0x | -0x | -0.5x | 190.28x | 1.68x |
| Capitalization / Revenue | 5.99x | 5.52x | 6.77x | 7.26x | 7.58x | 7.66x | 6.97x | 6.71x |
| EV / Revenue | 13.5x | 13.6x | 13.1x | 11.5x | 13.5x | 12.8x | 11.7x | 11.3x |
| EV / EBITDA | 22.3x | 17.5x | 16.5x | 15.9x | 21.6x | 18.6x | 17.1x | 15.7x |
| EV / EBIT | 21.2x | 18.3x | 16.8x | 16.2x | 21.6x | 18.6x | 16.8x | 15.7x |
| EV / FCF | -22.2x | 88x | 140x | - | 142x | 58.7x | 39.5x | 28.8x |
| FCF Yield | -4.51% | 1.14% | 0.72% | - | 0.7% | 1.7% | 2.53% | 3.47% |
| Dividend per Share 2 | 0.04 | 0.02 | 0.15 | 0.1563 | 0.165 | 0.1833 | 0.1957 | 0.2046 |
| Rate of return | 1.22% | 0.84% | 5.28% | 5.59% | 5% | 5.06% | 5.41% | 5.65% |
| EPS 2 | -0.98 | -0.33 | -0.1 | -1.06 | 0.46 | 0.3615 | 0.3617 | 0.3821 |
| Distribution rate | -4.08% | -6.06% | -150% | -14.7% | 35.9% | 50.7% | 54.1% | 53.5% |
| 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 | 190.5 | 212 | 226.4 |
| Net income 1 | -429.1 | -164.2 | -51.4 | -526.3 | 232.1 | 197.1 | 210.7 | 222.7 |
| Net Debt 1 | 1,819 | 1,732 | 1,326 | 799 | 1,370 | 1,424 | 1,451 | 1,444 |
| Reference price 2 | 3.280 | 2.380 | 2.840 | 2.796 | 3.300 | 3.620 | 3.620 | 3.620 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 40.24x | 15.69x | 16.05x | 5.29% | 58.23B | |
| 16.65x | 23.35x | 27.98x | 3.46% | 17.3B | |
| 8.42x | 12.14x | 14.88x | 5.69% | 16.27B | |
| 19.53x | 16.48x | 23.66x | 5.18% | 14.57B | |
| 9.94x | 13.61x | 16.17x | 5.21% | 12.6B | |
| 27.65x | 10.97x | 17.27x | 3.9% | 10.18B | |
| 7.76x | 20.31x | 27.48x | 3.2% | 9.53B | |
| 14.57x | 11.79x | 18.33x | 6.38% | 9.35B | |
| 36.05x | 7.62x | 12.25x | 5.47% | 9.18B | |
| Average | 20.09x | 14.66x | 19.34x | 4.86% | 17.47B | |
| Weighted average by Cap. | 25.45x | 15.34x | 18.64x | 4.97% |
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
- Stock Market
- Stocks
- HMSO Stock
- HAM Stock
- Valuation Hammerson
Select your edition
All financial news and data tailored to specific country editions
