Company Valuation: Hansard Global plc

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 78.8 59.14 62.95 62.73 68.89 70.66 -
Change - -24.95% 6.43% -0.34% 9.82% 2.57% -
Enterprise Value (EV) 78.8 59.14 62.95 62.73 68.89 70.66 70.66
Change - -24.95% 6.43% -0.34% 9.82% 2.57% 0%
P/E 16x 16.5x 11.2x - - - -
PBR - - - - - - -
PEG - -0.6x 0.2x - - - -
Capitalization / Revenue 0.46x 0.49x 0.73x 0.81x 0.84x 0.76x 0.69x
EV / Revenue 0x 0x 0x 0x 0x 0.76x 0.69x
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.0445 0.0445 0.0445 0.0445 0.0445 0.0445 0.0445
Rate of return 7.74% 10.3% 9.69% 9.67% 8.83% 8.6% 8.6%
EPS 2 0.036 0.026 0.041 - - - -
Distribution rate 124% 171% 109% - - - -
Net sales 1 173 120.5 85.7 77.8 82.4 93.06 102.4
EBITDA - - - - - - -
EBIT 6.8 5.9 7.4 - - - -
Net income 4.9 3.6 5.7 - - - -
Net Debt - - - - - - -
Reference price 2 0.5750 0.4300 0.4590 0.4600 0.5040 0.5175 0.5175
Nbr of stocks (in thousands) 137,047 137,545 137,145 136,375 136,693 136,545 -
Announcement Date 9/23/21 9/22/22 9/28/23 9/26/24 9/25/25 - -
1GBP in Million2GBP
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 8.6% 96.02M
5.24x1.46x - 3.67% 147B
13.09x - - 3.96% 62.55B
8.88x0.46x10.91x1.4% 54.83B
16.24x10.99x86.42x2.48% 41.62B
9.95x2.19x10.33x5.38% 23.4B
60.72x1.18x - 0.19% 18.63B
10.91x - - 4.98% 17.22B
16.3x0.84x - 3.43% 14.57B
11.27x2.62x9.67x0.7% 13.51B
Average 16.96x 2.82x 29.33x 3.48% 39.39B
Weighted average by Cap. 11.92x 2.61x 34.25x 3.16%

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. HSD Stock
  4. Valuation Hansard Global plc