|
Market Closed -
London S.E.
11:35:14 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 1.500 GBX | 0.00% |
|
0.00% | +20.00% |
| 04-27 | Worldsec Limited Reports Earnings Results for the Full Year Ended December 31, 2025 | CI |
| 25-10-01 | Earnings Flash (WSL.L) Worldsec Reports H1 Revenue $151,000 | MT |
Company Valuation: Worldsec Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 2.324 | 2.881 | 2.051 | 1.355 | 1.332 | 1.432 |
| Change | - | 23.97% | -28.81% | -33.93% | -1.71% | 7.51% |
| Enterprise Value (EV) 1 | 1.177 | 0.8368 | 1.457 | 0.142 | 0.2998 | -0.5463 |
| Change | - | -28.89% | 74.08% | -90.25% | 111.12% | -282.23% |
| P/E | 2.46x | 4.53x | -2.43x | 23.4x | -24.2x | 6.66x |
| PBR | 0.41x | 0.46x | 0.38x | 0.25x | 0.25x | 0.25x |
| PEG | - | -0.1x | 0x | -0x | 0x | -0x |
| Capitalization / Revenue | 1.56x | 2.35x | -8.51x | 2.13x | 2.48x | 1.76x |
| EV / Revenue | 0.79x | 0.68x | -6.04x | 0.22x | 0.56x | -0.67x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / EBIT | 0.97x | 0.9x | -2.81x | 0.41x | 1.16x | -1.03x |
| EV / FCF | 1.25x | 1.02x | -3.88x | 0.55x | 0.85x | -1.53x |
| FCF Yield | 79.8% | 98.3% | -25.8% | 183% | 118% | -65.2% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.0111 | 0.007473 | -0.009905 | 0.000681 | -0.000646 | 0.002526 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1.494 | 1.226 | -0.241 | 0.636 | 0.537 | 0.814 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | 1.208 | 0.928 | -0.518 | 0.35 | 0.258 | 0.529 |
| Net income 1 | 0.944 | 0.636 | -0.843 | 0.058 | -0.055 | 0.215 |
| Net Debt 1 | -1.147 | -2.044 | -0.594 | -1.213 | -1.032 | -1.978 |
| Reference price 2 | 0.0273 | 0.0339 | 0.0241 | 0.0159 | 0.0156 | 0.0168 |
| Nbr of stocks (in thousands) | 85,102 | 85,102 | 85,102 | 85,102 | 85,102 | 85,102 |
| Announcement Date | 4/30/21 | 4/27/22 | 4/27/23 | 4/30/24 | 4/29/25 | 4/27/26 |
1USD in Million2USD
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.74M | |
| 15.98x | 7.14x | - | 2.07% | 326B | |
| 14.16x | 10.55x | - | 1.9% | 303B | |
| 11.59x | - | - | 1.94% | 218B | |
| 17.65x | 7.04x | 11.71x | 1.15% | 190B | |
| 9.82x | 0.47x | - | 3.62% | 60.34B | |
| 18.05x | - | - | 0.34% | 27.88B | |
| 10.79x | 8.38x | - | 3.84% | 28B | |
| 15.42x | 4.85x | - | 3.57% | 26.96B | |
| 6.54x | - | - | 4.63% | 25.78B | |
| Average | 13.33x | 6.41x | 11.71x | 2.56% | 120.55B | |
| Weighted average by Cap. | 14.40x | 7.77x | 11.71x | 2.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- WSL Stock
- Valuation Worldsec Limited
Select your edition
All financial news and data tailored to specific country editions
