Sign up to access all valuation multiples
Harworth Group PLC operates as a brownfield regeneration company in the North of England and the Midlands. It is organized into two operating segments: The Income Generation segment focuses on generating rental returns from the business space portfolio, rental returns and royalties from energy generation, environmental technologies, and the agricultural portfolio, and income-generating streams from recycled aggregates and secondary coal products. The Capital Growth segment focuses on delivering value by developing the underlying portfolio and includes planning and development activity, value engineering, proactive asset management, and strategic land acquisitions. It generates a vast majority of its revenues from the sale of development properties.
1991
138
LTM Revenue $132M
LTM EBITDA $38.3M
$827M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Harworth Gr has a last 12-month revenue (LTM) of $132M and a last 12-month EBITDA of $38.3M.
In the most recent fiscal year, Harworth Gr achieved revenue of $244M and an EBITDA of $104M.
Harworth Gr expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Harworth Gr valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $132M | XXX | $244M | XXX | XXX | XXX |
| Gross Profit | $123M | XXX | $41.7M | XXX | XXX | XXX |
| Gross Margin | 93% | XXX | 17% | XXX | XXX | XXX |
| EBITDA | $38.3M | XXX | $104M | XXX | XXX | XXX |
| EBITDA Margin | 29% | XXX | 43% | XXX | XXX | XXX |
| EBIT | n/a | XXX | -$4.7M | XXX | XXX | XXX |
| EBIT Margin | n/a | XXX | -2% | XXX | XXX | XXX |
| Net Profit | $41.3M | XXX | $76.8M | XXX | XXX | XXX |
| Net Margin | 31% | XXX | 32% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $62.7M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of September 5, 2025, Harworth Gr's stock price is GBP 2 (or $2).
Harworth Gr has current market cap of GBP 568M (or $762M), and EV of GBP 616M (or $827M).
See Harworth Gr trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $827M | $762M | XXX | XXX | XXX | XXX | $0.05 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of September 5, 2025, Harworth Gr has market cap of $762M and EV of $827M.
Harworth Gr's trades at 3.4x EV/Revenue multiple, and 7.9x EV/EBITDA.
Equity research analysts estimate Harworth Gr's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Harworth Gr has a P/E ratio of 18.5x.
See valuation multiples for Harworth Gr and 15K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $762M | XXX | $762M | XXX | XXX | XXX |
| EV (current) | $827M | XXX | $827M | XXX | XXX | XXX |
| EV/Revenue | 6.3x | XXX | 3.4x | XXX | XXX | XXX |
| EV/EBITDA | 21.6x | XXX | 7.9x | XXX | XXX | XXX |
| EV/EBIT | n/a | XXX | -177.1x | XXX | XXX | XXX |
| EV/Gross Profit | 6.7x | XXX | n/a | XXX | XXX | XXX |
| P/E | 18.5x | XXX | 9.9x | XXX | XXX | XXX |
| EV/FCF | 27.5x | XXX | 18.2x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialHarworth Gr's last 12 month revenue growth is -74%
Harworth Gr's revenue per employee in the last FY averaged $1.8M, while opex per employee averaged $0.3M for the same period.
Harworth Gr's rule of 40 is 1% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Harworth Gr's rule of X is -156% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Harworth Gr and other 15K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | -74% | XXX | -62% | XXX | XXX | XXX |
| EBITDA Margin | 29% | XXX | 43% | XXX | XXX | XXX |
| EBITDA Growth | 103% | XXX | -13% | XXX | XXX | XXX |
| Rule of 40 | 1% | XXX | -31% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | -156% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $1.8M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.3M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 19% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Aldar Properties | XXX | XXX | XXX | XXX | XXX | XXX |
| CTP | XXX | XXX | XXX | XXX | XXX | XXX |
| Royal Heijmans | XXX | XXX | XXX | XXX | XXX | XXX |
| New Amsterdam Invest | XXX | XXX | XXX | XXX | XXX | XXX |
| DigiCo REIT | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Harworth Gr acquired XXX companies to date.
Last acquisition by Harworth Gr was XXXXXXXX, XXXXX XXXXX XXXXXX . Harworth Gr acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 65K+ M&A deals.
Start Free Trial| When was Harworth Gr founded? | Harworth Gr was founded in 1991. |
| Where is Harworth Gr headquartered? | Harworth Gr is headquartered in United Kingdom of Great Britain and Northern Ireland. |
| How many employees does Harworth Gr have? | As of today, Harworth Gr has 138 employees. |
| Who is the CEO of Harworth Gr? | Harworth Gr's CEO is Ms. Lynda Shillaw. |
| Is Harworth Gr publicy listed? | Yes, Harworth Gr is a public company listed on LON. |
| What is the stock symbol of Harworth Gr? | Harworth Gr trades under HWG ticker. |
| When did Harworth Gr go public? | Harworth Gr went public in 1993. |
| Who are competitors of Harworth Gr? | Similar companies to Harworth Gr include e.g. Aldar Properties, CTP, Royal Heijmans, New Amsterdam Invest. |
| What is the current market cap of Harworth Gr? | Harworth Gr's current market cap is $762M |
| What is the current revenue of Harworth Gr? | Harworth Gr's last 12 months revenue is $132M. |
| What is the current revenue growth of Harworth Gr? | Harworth Gr revenue growth (NTM/LTM) is -74%. |
| What is the current EV/Revenue multiple of Harworth Gr? | Current revenue multiple of Harworth Gr is 6.3x. |
| Is Harworth Gr profitable? | Yes, Harworth Gr is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Harworth Gr? | Harworth Gr's last 12 months EBITDA is $38.3M. |
| What is Harworth Gr's EBITDA margin? | Harworth Gr's last 12 months EBITDA margin is 29%. |
| What is the current EV/EBITDA multiple of Harworth Gr? | Current EBITDA multiple of Harworth Gr is 21.6x. |
| What is the current FCF of Harworth Gr? | Harworth Gr's last 12 months FCF is $30.0M. |
| What is Harworth Gr's FCF margin? | Harworth Gr's last 12 months FCF margin is 23%. |
| What is the current EV/FCF multiple of Harworth Gr? | Current FCF multiple of Harworth Gr is 27.5x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
