|
Market Closed -
London S.E.
19:35:05 18/09/2026 +04
|
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 |
| 01/10/25 | Earnings Flash (WSL.L) Worldsec Reports H1 Revenue $151,000 | MT |
Company Valuation: Worldsec Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 2.324 | 2.881 | 2.051 | 1.355 | 1.332 | 1.432 |
| Change | - | 23.97% | -28.81% | -33.93% | -1.71% | 7.51% |
| Enterprise Value (EV) 1 | 1.177 | 0.8368 | 1.457 | 0.142 | 0.2998 | -0.5463 |
| Change | - | -28.89% | 74.08% | -90.25% | 111.12% | -282.23% |
| P/E | 2.46x | 4.53x | -2.43x | 23.4x | -24.2x | 6.66x |
| PBR | 0.41x | 0.46x | 0.38x | 0.25x | 0.25x | 0.25x |
| PEG | - | -0.1x | 0x | -0x | 0x | -0x |
| Capitalization / Revenue | 1.56x | 2.35x | -8.51x | 2.13x | 2.48x | 1.76x |
| EV / Revenue | 0.79x | 0.68x | -6.04x | 0.22x | 0.56x | -0.67x |
| EV / EBITDA | - | - | - | - | - | - |
| EV / EBIT | 0.97x | 0.9x | -2.81x | 0.41x | 1.16x | -1.03x |
| EV / FCF | 1.25x | 1.02x | -3.88x | 0.55x | 0.85x | -1.53x |
| FCF Yield | 79.8% | 98.3% | -25.8% | 183% | 118% | -65.2% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.0111 | 0.007473 | -0.009905 | 0.000681 | -0.000646 | 0.002526 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1.494 | 1.226 | -0.241 | 0.636 | 0.537 | 0.814 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | 1.208 | 0.928 | -0.518 | 0.35 | 0.258 | 0.529 |
| Net income 1 | 0.944 | 0.636 | -0.843 | 0.058 | -0.055 | 0.215 |
| Net Debt 1 | -1.147 | -2.044 | -0.594 | -1.213 | -1.032 | -1.978 |
| Reference price 2 | 0.0273 | 0.0339 | 0.0241 | 0.0159 | 0.0156 | 0.0168 |
| Nbr of stocks (in thousands) | 85,102 | 85,102 | 85,102 | 85,102 | 85,102 | 85,102 |
| Announcement Date | 30/04/21 | 27/04/22 | 27/04/23 | 30/04/24 | 29/04/25 | 27/04/26 |
1USD in Million2USD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 1.71M | |
| 15.61x | 7.05x | - | 2.12% | 318B | |
| 13.36x | 10.29x | - | 2.02% | 285B | |
| 11.79x | - | - | 1.91% | 221B | |
| 16.92x | 6.76x | 11.25x | 1.21% | 182B | |
| 9.8x | 1.47x | - | 3.78% | 59.13B | |
| 15.66x | 5.38x | - | 3.74% | 30.49B | |
| 10.44x | 7.69x | - | 3.96% | 29.44B | |
| 16.97x | - | - | 0.37% | 25.83B | |
| 6.65x | - | - | 4.56% | 24.75B | |
| Average | 13.02x | 6.44x | 11.25x | 2.63% | 117.61B | |
| Weighted average by Cap. | 13.97x | 7.61x | 11.25x | 2.1% |
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
