Valuation Hargreaves Services Plc

Equities

Market Closed - London S.E. Other stock markets 11:35:01 2025-07-15 am EDT			5-day change	1st Jan Change
758.00 ^GBX	-0.26%		+0.53%	+32.06%

Jun. 25	Hargreaves Services expects forecast-beating profit and revenue	AN
Jun. 25	Hargreaves Services Plc Provides Group Earnings Guidance for the Year Ended 31 May 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: May	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	64.56	122.1	178.9	128.2	183.7	250.8	-	-
Change	-	89.17%	46.48%	-28.36%	43.35%	36.52%	-	-
Enterprise Value (EV) ¹	92.69	105.6	183.5	142.6	192.7	260.3	258.6	243.7
Change	-	13.93%	73.77%	-22.26%	35.11%	35.07%	-0.65%	-5.76%
P/E ratio	15.3x	-	4.98x	-	19.2x	17x	14.2x	-
PBR	0.5x	0.85x	0.98x	0.64x	1.2x	1.25x	1.23x	1.16x
PEG	-	-	-	-	-	0.3x	0.7x	-
Capitalization / Revenue	0.29x	0.6x	1.01x	0.61x	0.87x	0.96x	0.93x	0.92x
EV / Revenue	0.42x	0.52x	1.03x	0.67x	0.91x	0.99x	0.95x	0.89x
EV / EBITDA	3.88x	9.33x	14x	6.54x	7.38x	9.17x	8.11x	7.76x
EV / EBIT	20.3x	22.2x	41x	11.9x	15.2x	19.7x	15.8x	15.5x
EV / FCF	-9.17x	2.48x	-16.6x	6.4x	12.7x	24.9x	17.3x	11.1x
FCF Yield	-10.9%	40.2%	-6.04%	15.6%	7.89%	4.02%	5.77%	9.04%
Dividend per Share ²	0.045	0.165	0.204	0.21	0.36	0.37	0.375	0.385
Rate of return	2.25%	4.37%	3.71%	5.33%	6.43%	4.87%	4.93%	5.07%
EPS ²	0.1311	-	1.104	-	0.2914	0.447	0.534	-
Distribution rate	34.3%	-	18.5%	-	124%	82.8%	70.2%	-
Net sales ¹	222.2	204.8	177.9	211.5	211.1	262.6	270.9	273.6
EBITDA ¹	23.87	11.31	13.14	21.82	26.1	28.38	31.88	31.4
EBIT ¹	4.563	4.751	4.474	11.97	12.65	13.2	16.35	15.69
Net income ¹	4.315	16.43	37.04	-	9.669	14.6	17.5	27.1
Net Debt ¹	28.12	-16.54	4.598	14.49	9.02	9.5	7.796	-7.091
Reference price ²	2.000	3.780	5.500	3.940	5.600	7.600	7.600	7.600
Nbr of stocks (in thousands)	32,282	32,312	32,528	32,528	32,806	33,002	-	-
Announcement Date	7/29/20	7/28/21	7/27/22	8/9/23	8/6/24	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HARGREAVES SERVICES PLC	17x	0.99x	9.17x	4.87%	337M
JD LOGISTICS, INC.	11.64x	0.25x	2.44x	-.--%	10.5B
SAL SAUDI LOGISTICS SERVICES COMPANY	20.57x	8.63x	17.02x	3.11%	3.86B
DELHIVERY LIMITED	268.59x	2.94x	78.43x	-.--%	3.53B
ID LOGISTICS GROUP	43.25x	1.09x	6.84x	-	3.38B
CTS INTERNATIONAL LOGISTICS CORPORATION LIMITED	16.22x	0.4x	10.5x	4.2%	1.17B
CHINA MASTER LOGISTICS CO., LTD.	15.08x	-	-	-	547M
Average	56.05x	2.38x	20.73x	2.44%	3.33B
Weighted average by Cap.	56.95x	2.23x	17.84x	0.96%