|
Market Closed -
London S.E.
12:35:04 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 864.00 GBX | -1.37% |
|
+0.70% | +32.11% |
| 10-22 | Wag Payment investor to offload remaining shares | AN |
| 10-22 | Hargreaves Services Signs 15-year Logistics Deal for UK Deposit Return Scheme | MT |
Company Valuation: Hargreaves Services Plc
Data adjusted to current consolidation scope
| Fiscal Period: May | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 178.9 | 128.2 | 183.7 | 224.4 | 243.8 | 269 | - | - |
| Change | - | -28.36% | 43.35% | 22.15% | 8.63% | 10.33% | - | - |
| Enterprise Value (EV) 1 | 183.5 | 142.6 | 192.7 | 233.9 | 262.6 | 284.4 | 282.8 | 278.9 |
| Change | - | -22.26% | 35.11% | 21.36% | 12.26% | 8.31% | -0.57% | -1.36% |
| P/E | 4.98x | - | 19.2x | 15.4x | 8.63x | 18x | 16.4x | 14.9x |
| PBR | 0.98x | 0.64x | 1.2x | 1.15x | - | 1.34x | 1.3x | 1.26x |
| PEG | - | - | - | 0.3x | 0x | -0.4x | 1.7x | 1.5x |
| Capitalization / Revenue | 1.01x | 0.61x | 0.87x | 0.85x | 0.69x | 0.92x | 0.86x | 0.81x |
| EV / Revenue | 1.03x | 0.67x | 0.91x | 0.88x | 0.75x | 0.97x | 0.9x | 0.84x |
| EV / EBITDA | 14x | 6.54x | 7.38x | 6.94x | 7.17x | 8.63x | 8.18x | 7.68x |
| EV / EBIT | 41x | 11.9x | 15.2x | 15x | 9.07x | 21.8x | 19.8x | 17.2x |
| EV / FCF | -16.6x | 6.4x | 12.7x | 9.17x | 9.42x | 49.7x | 18.1x | 19.8x |
| FCF Yield | -6.04% | 15.6% | 7.89% | 10.9% | 10.6% | 2.01% | 5.53% | 5.04% |
| Dividend per Share 2 | 0.204 | 0.21 | 0.36 | 0.37 | 0.4 | 0.41 | 0.42 | 0.43 |
| Rate of return | 3.71% | 5.33% | 6.43% | 5.44% | 5.04% | 4.68% | 4.79% | 4.91% |
| EPS 2 | 1.104 | - | 0.2914 | 0.4407 | 0.9204 | 0.488 | 0.535 | 0.588 |
| Distribution rate | 18.5% | - | 124% | 84% | 43.5% | 84% | 78.5% | 73.1% |
| Net sales 1 | 177.9 | 211.5 | 211.1 | 264.4 | 351.4 | 292 | 313.7 | 330.3 |
| EBITDA 1 | 13.14 | 21.82 | 26.1 | 33.7 | 36.6 | 32.97 | 34.59 | 36.31 |
| EBIT 1 | 4.474 | 11.97 | 12.65 | 15.58 | 28.94 | 13.05 | 14.3 | 16.2 |
| Net income 1 | 37.04 | - | 9.669 | 14.75 | 30.7 | 15 | 16.4 | 18.1 |
| Net Debt 1 | 4.598 | 14.49 | 9.02 | 9.479 | 18.79 | 15.43 | 13.82 | 9.972 |
| Reference price 2 | 5.500 | 3.940 | 5.600 | 6.800 | 7.940 | 8.760 | 8.760 | 8.760 |
| Nbr of stocks (in thousands) | 32,528 | 32,528 | 32,806 | 33,002 | 30,705 | 30,705 | - | - |
| Announcement Date | 7/27/22 | 8/9/23 | 8/6/24 | 7/30/25 | 7/29/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.95x | 0.97x | 8.63x | 4.68% | 358M | |
| 17.49x | 1.22x | 8.98x | 6.25% | 90.26B | |
| 16.5x | 0.99x | 7.3x | 3.41% | 72.59B | |
| 14.97x | 0.9x | 7.99x | 1.9% | 72.68B | |
| 32.17x | 1.35x | 11.69x | 0.5% | 49.62B | |
| 12.66x | 9.23x | 28.67x | 5.39% | 41.15B | |
| 24.93x | 1.18x | 12.61x | 3.09% | 33.46B | |
| 25.28x | 1.9x | 18.05x | 0.79% | 25.95B | |
| 14.61x | 0.42x | 4.18x | 2.85% | 24.03B | |
| 10.13x | 1.42x | 5.24x | 4.16% | 14.96B | |
| Average | 18.67x | 1.96x | 11.33x | 3.3% | 42.51B | |
| Weighted average by Cap. | 18.78x | 1.92x | 11.18x | 3.42% |
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
- HSP Stock
- Valuation Hargreaves Services Plc
Select your edition
All financial news and data tailored to specific country editions
