|
Market Closed -
London S.E.
10:05:03 26/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 119.00 GBX | -0.42% |
|
+15.53% | +543.24% |
| 21/10 | TRADING & EARNINGS: Hardide expects profit to surge as revenue doubles | AN |
| 21/10 | 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 | 94.18 | - |
| Change | - | -46.56% | -26.82% | -29.06% | 20.95% | 1,520.34% | - |
| Enterprise Value (EV) 1 | 16.72 | 9.695 | 6.795 | 4.82 | 5.462 | 91.48 | 89.68 |
| Change | - | -42.03% | -29.92% | -29.07% | 13.34% | 1,574.73% | -1.97% |
| P/E | -5.96x | -4.04x | -6.05x | -3.22x | 36.9x | 20.6x | 15.5x |
| PBR | 2.42x | 1.68x | 1.58x | 1.19x | 1.5x | 10.7x | 6.13x |
| PEG | - | 0.2x | 0.1x | - | -0x | 0x | 0.5x |
| Capitalization / Revenue | 4.82x | 1.85x | 1.23x | 1.02x | 0.96x | 6.98x | 5.01x |
| EV / Revenue | 4.65x | 1.93x | 1.24x | 1.02x | 0.91x | 6.78x | 4.77x |
| EV / EBITDA | -11.1x | -10.8x | -68.6x | 151x | 5.35x | 15.8x | 11.2x |
| EV / EBIT | -5.92x | -4.51x | -6.59x | -6.09x | 21x | 17.9x | 13x |
| EV / FCF | -7.45x | -7.66x | 117x | -14.5x | 8.04x | 35.2x | 47.2x |
| FCF Yield | -13.4% | -13% | 0.85% | -6.91% | 12.4% | 2.84% | 2.12% |
| 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 | 1.195 | 1.195 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.6x | 6.78x | 15.77x | - | 13Cr | |
| 31.05x | 7.1x | 18.15x | 1.26% | 23TCr | |
| 28.29x | 4.36x | 14.06x | 2.1% | 12TCr | |
| 30.26x | 3.67x | 18.8x | 0.95% | 8.13TCr | |
| 19.45x | 6.93x | 30.79x | 3.8% | 7.32TCr | |
| 91.19x | 6.69x | 15.57x | 2.35% | 6.84TCr | |
| 80.71x | 1.19x | 8.05x | 6.44% | 3.44TCr | |
| 11x | 1.15x | 6.33x | 2.84% | 3.14TCr | |
| 15.43x | 1.76x | 10.36x | 2.62% | 2.46TCr | |
| 16.65x | 0.84x | 5.86x | 4.29% | 2.37TCr | |
| Average | 34.46x | 4.05x | 14.37x | 2.96% | 6.96TCr | |
| Weighted average by Cap. | 35.66x | 5.19x | 16.84x | 2.23% |
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
