Company Valuation: Hingham Institution for Savings

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 461.6 899.6 592 419.4 554.1 619.6
Change - 94.89% -34.18% -29.16% 32.12% 11.83%
Enterprise Value (EV) 1 863.9 1,560 1,861 2,107 2,048 2,078
Change - 80.58% 19.28% 13.22% -2.81% 1.46%
P/E 9.29x 13.7x 16.2x 16.2x 19.8x 11.5x
PBR 1.58x 2.54x 1.54x 1.03x 1.28x 1.29x
PEG - 0.4x -0.4x -0.5x 2.87x 0.1x
Capitalization / Revenue 5.01x 7.84x 7.32x 6.61x 8.46x 6.03x
EV / Revenue 9.38x 13.6x 23x 33.2x 31.2x 20.2x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 1.77 2.08 2.4 2.52 2.52 2.52
Rate of return 0.82% 0.5% 0.87% 1.3% 0.99% 0.89%
EPS 2 23.25 30.65 17.04 12.02 12.85 24.76
Distribution rate 7.61% 6.79% 14.1% 21% 19.6% 10.2%
Net sales 1 92.11 114.7 80.91 63.49 65.52 102.8
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 50.77 67.46 37.52 26.37 28.19 54.55
Net Debt 1 402.3 660.4 1,269 1,687 1,494 1,458
Reference price 2 216.00 419.88 275.96 194.40 254.14 283.96
Nbr of stocks (in thousands) 2,137 2,142 2,145 2,157 2,180 2,182
Announcement Date 3/4/21 3/11/22 3/8/23 3/6/24 3/5/25 3/4/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 685M
27.77x - - 1.98% 34.31B
7.38x - - 7.64% 11.76B
20.55x - - 0.56% 5.03B
12.46x - - 0.95% 4.14B
12.89x8.51x29.44x1.57% 3.98B
7.07x - - 4.47% 3.78B
12.24x - - 0.77% 3.12B
12.31x - - 5.98% 3.11B
4.82x - - 2.16% 2.9B
Average 13.05x 8.51x 29.44x 2.9% 7.28B
Weighted average by Cap. 18.90x 8.51x 29.44x 2.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. HIFS Stock
  4. Valuation Hingham Institution for Savings