Company Valuation: HARDWARIO

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 232.5 157.8 133.4 198
Change - -32.1% -15.45% 48.39%
Enterprise Value (EV) 1 207.7 143.4 122.4 185.4
Change - -30.93% -14.68% 51.46%
P/E 148x -24.9x 121x 151x
PBR 3.33x 2.87x 2.38x 3.44x
PEG - 0x -1x 8.1x
Capitalization / Revenue 7.56x 5.43x 3.13x 1.88x
EV / Revenue 6.75x 4.94x 2.87x 1.76x
EV / EBITDA 33.2x -55x 22.6x 23.9x
EV / EBIT 82.1x -22.7x 206x 137x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 0.1091 -0.4425 0.0769 0.0912
Distribution rate - - - -
Net sales 1 30.76 29.05 42.62 105.1
EBITDA 1 6.25 -2.61 5.414 7.763
EBIT 1 2.529 -6.31 0.595 1.352
Net income 1 1.566 -6.35 1.104 1.309
Net Debt 1 -24.78 -14.41 -11.07 -12.66
Reference price 2 16.200 11.000 9.300 13.800
Nbr of stocks (in thousands) 14,349 14,349 14,349 14,349
Announcement Date 5/30/23 5/28/24 2/26/25 5/27/26
1CZK in Million2CZK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.75M
27.78x5.29x15.76x0.69% 184B
28.88x10.36x18.62x0.95% 107B
12.17x0.27x5.93x4.16% 96.04B
37.74x4.99x16.9x1.07% 91.42B
19.26x1.04x11.9x0.7% 60.38B
19.03x3.19x12.22x1.41% 59.52B
22.15x3.71x11.91x1.45% 55.8B
38.42x4.52x19.28x0.32% 47.04B
409.6x94.85x311.8x - 39.77B
Average 68.34x 14.25x 47.14x 1.34% 74.1B
Weighted average by Cap. 46.49x 9.46x 30.26x 1.35%

Y-o-Y evolution of P/E

Valuation ratios - P/E - HARDWARIO

Historical PBR trend

Valuation ratios - PBR - HARDWARIO

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - HARDWARIO

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - HARDWARIO