Company Valuation: Hawkins, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 969.5 915.4 1,609 2,221 3,180 2,673 -
Change - -5.58% 75.74% 38.09% 43.14% -15.94% -
Enterprise Value (EV) 969.5 915.4 1,609 2,221 3,180 2,673 2,673
Change - -5.58% 75.74% 38.09% 43.14% -15.94% 0%
P/E 18.8x 15.2x 21.4x 26.3x 38.9x 31.5x 27.2x
PBR - - - - - - -
PEG - 0.9x 0.8x 2.1x -13.06x 7.76x 1.7x
Capitalization / Revenue 1.25x 0.98x 1.75x 2.28x 2.93x 2.26x 2.18x
EV / Revenue 0x 0x 0x 0x 0x 2.26x 2.18x
EV / EBITDA 0x 0x 0x 0x 0x 14.8x 13x
EV / EBIT 0x 0x 0x 0x 0x 23.3x 19.2x
EV / FCF - - - 0x 0x 29.1x 24.7x
FCF Yield - - - 3.15% 2.71% 3.44% 4.05%
Dividend per Share 2 - - - 0.7 0.75 0.8 0.85
Rate of return - - - 0.66% 0.49% 0.62% 0.66%
EPS 2 2.44 2.86 3.59 4.03 3.91 4.069 4.706
Distribution rate - - - 17.4% 19.2% 19.7% 18.1%
Net sales 1 774.5 935.1 919.2 974.4 1,084 1,181 1,224
EBITDA 1 99.7 119.1 134.4 167.5 179 181 205.4
EBIT 1 71.19 88.15 104 119.2 121.3 114.9 138.9
Net income 1 51.54 60.04 75.36 84.34 81.55 81.1 99.43
Net Debt - - - - - - -
Reference price 2 45.91 43.48 76.80 106.14 152.12 128.03 128.03
Nbr of stocks (in thousands) 21,116 21,052 20,946 20,929 20,902 20,875 -
Announcement Date 5/18/22 5/17/23 5/15/24 5/14/25 5/13/26 - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
31.47x - - 0.62% 2.67B
19.01x3.38x9.56x2.09% 67.69B
18.81x0.91x7.72x4.52% 49.92B
61.24x9.43x42.02x0.93% 17.18B
14.08x0.91x6.6x2.62% 14.55B
17.18x0.73x8.26x3.01% 10.15B
13.7x0.75x5.11x2.69% 10.13B
22.74x1.67x8.83x2.13% 9.01B
32.64x4.45x19.06x0.36% 8.14B
5.53x0.71x3.33x-.--% 7.54B
Average 23.64x 2.55x 12.28x 1.9% 19.7B
Weighted average by Cap. 22.30x 2.68x 11.56x 2.55%

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. HWKN Stock
  4. Valuation Hawkins, Inc.