|
Market Closed -
London S.E.
20:35:22 13/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 122.50 GBX | +0.82% |
|
-1.21% | +562.16% |
| 10-21 | TRADING & EARNINGS: Hardide expects profit to surge as revenue doubles | AN |
| 10-21 | Earnings Flash (HDD.L) Hardide plc Reports FY26 Revenue GBP13.5M | MT |
Company Valuation: Hardide plc
Data adjusted to current consolidation scope
| Fiscal Period: September | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17.32 | 9.256 | 6.774 | 4.806 | 5.812 | 96.55 | - |
| Change | - | -46.56% | -26.82% | -29.06% | 20.95% | 1,561.02% | - |
| Enterprise Value (EV) 1 | 16.72 | 9.695 | 6.795 | 4.82 | 5.462 | 93.85 | 92.05 |
| Change | - | -42.03% | -29.92% | -29.07% | 13.34% | 1,618.02% | -1.92% |
| P/E | -5.96x | -4.04x | -6.05x | -3.22x | 36.9x | 21.1x | 15.9x |
| PBR | 2.42x | 1.68x | 1.58x | 1.19x | 1.5x | 10.9x | 6.28x |
| PEG | - | 0.2x | 0.1x | - | -0x | 0x | 0.5x |
| Capitalization / Revenue | 4.82x | 1.85x | 1.23x | 1.02x | 0.96x | 7.15x | 5.14x |
| EV / Revenue | 4.65x | 1.93x | 1.24x | 1.02x | 0.91x | 6.95x | 4.9x |
| EV / EBITDA | -11.1x | -10.8x | -68.6x | 151x | 5.35x | 16.2x | 11.5x |
| EV / EBIT | -5.92x | -4.51x | -6.59x | -6.09x | 21x | 18.4x | 13.3x |
| EV / FCF | -7.45x | -7.66x | 117x | -14.5x | 8.04x | 36.1x | 48.4x |
| FCF Yield | -13.4% | -13% | 0.85% | -6.91% | 12.4% | 2.77% | 2.06% |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 2 | -0.052 | -0.039 | -0.019 | -0.019 | 0.002 | 0.058 | 0.077 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 3.597 | 5.015 | 5.499 | 4.73 | 6.03 | 13.5 | 18.8 |
| EBITDA 1 | -1.5 | -0.9 | -0.099 | 0.032 | 1.021 | 5.8 | 8 |
| EBIT 1 | -2.826 | -2.149 | -1.031 | -0.791 | 0.26 | 5.1 | 6.9 |
| Net income 1 | -2.802 | -2.188 | -1.118 | -1.32 | 0.178 | 4.9 | 6.6 |
| Net Debt 1 | -0.597 | 0.439 | 0.021 | 0.014 | -0.35 | -2.7 | -4.5 |
| Reference price 2 | 0.310 | 0.158 | 0.115 | 0.061 | 0.074 | 1.225 | 1.225 |
| Nbr of stocks (in thousands) | 55,876 | 58,770 | 58,902 | 78,458 | 78,813 | 78,813 | - |
| Announcement Date | 06/12/21 | 08/02/23 | 08/02/24 | 29/01/25 | 22/01/26 | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.12x | 6.95x | 16.18x | - | 128M | |
| 32.77x | 7.23x | 18.62x | 1.22% | 242B | |
| 31.12x | 4.78x | 15.48x | 1.91% | 136B | |
| 31.56x | 3.77x | 19.54x | 0.92% | 84.03B | |
| 19.64x | 7x | 31.09x | 3.76% | 73.25B | |
| 93.97x | 6.87x | 16x | 2.28% | 70.49B | |
| 70.71x | 1.36x | 8.74x | 5.54% | 38.84B | |
| 10.49x | 1.05x | 5.7x | 2.94% | 31.93B | |
| 16.64x | 1.91x | 11.11x | 2.37% | 27.07B | |
| 47.19x | 5.8x | 31.94x | 1.22% | 25.94B | |
| Average | 37.52x | 4.67x | 17.44x | 2.46% | 73B | |
| Weighted average by Cap. | 37.88x | 5.49x | 18.24x | 2.02% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- HDD Stock
- Valuation Hardide plc
Select your edition
All financial news and data tailored to specific country editions
