Company Valuation: HICL Infrastructure PLC

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 3,015 3,196 3,448 3,149 2,568 2,315 - -
Change - 5.98% 7.88% -8.66% -18.45% -9.84% - -
Enterprise Value (EV) 1 3,015 3,195 3,446 3,148 2,567 2,173 2,462 2,287
Change - 5.99% 7.85% -8.66% -18.46% -15.35% 13.29% -7.07%
P/E ratio - - 9.37x - 84.3x - - -
PBR - - 1.09x 0.94x 0.8x - - -
PEG - - - - - - - -
Capitalization / Revenue - - 9,272,534x 12,387,122x 24,362,437x - - -
EV / Revenue - - 9,269,306x 12,383,188x 24,352,001x - - -
EV / EBITDA - - 9,347,242x - 38,423,666x - - -
EV / EBIT 60.9x 21x 9.35x 14.7x 38.4x 6.98x 10.6x -
EV / FCF - - 21,459,079x 19,054,519x 15,305,313x - - -
FCF Yield - - 0% 0% 0% - - -
Dividend per Share 2 0.0825 0.0825 0.0825 0.0825 0.0825 0.0825 0.0835 0.0835
Rate of return 5.1% 5% 4.63% 5.32% 6.53% 7.11% 7.2% 7.2%
EPS 2 - - 0.19 - 0.015 - - -
Distribution rate - - 43.4% - 550% - - -
Net sales - - 371.8 254.2 105.4 - - -
EBITDA - - 368.7 - 66.8 - - -
EBIT 1 49.5 151.9 368.7 214.6 66.8 311.3 231.8 -
Net income - - 368.7 - 30.5 - - -
Net Debt 1 -0.6 -0.4 -1.2 -1 -1.1 -142.2 146.5 -27.6
Reference price 2 1.618 1.650 1.780 1.550 1.264 1.160 1.160 1.160
Nbr of stocks (in thousands) 1,863,643 1,936,813 1,936,814 2,031,488 2,031,488 1,995,703 - -
Announcement Date 5/19/20 5/26/21 5/25/22 5/24/23 5/22/24 - - -
1GBP in Million2GBP
Estimates

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
10.63x9.56x - 8.38% 15.38B
10.57x8.1x - 12.41% 6.55B
Average 10.60x 8.83x - percentage-no-prefix 10.96B
Weighted average by Cap. 10.61x 9.12x - percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. HICL Stock
  4. Valuation HICL Infrastructure PLC