Harworth Group - Public Comps and Valuation Multiples

Harworth Group Overview

About Harworth Group

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.

Founded

1991

HQ

Employees

138

Website

harworthgroup.com

Sectors

Real Estate Development

Financials

LTM Revenue $34.4M

LTM EBITDA $50.6M

EV

$963M

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Harworth Group Financials

As of December 2025, Harworth Group reported last 12-month revenue of $34.4M and EBITDA of $50.6M.

In the same period, Harworth Group generated -$13.0M in LTM gross profit and $18.9M in net income.

See Harworth Group valuation multiples based on analyst estimates

Harworth Group P&L

In the most recent fiscal year, Harworth Group reported revenue of $244M and EBITDA of $105M.

Harworth Group expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Harworth Group valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue	$34.4M	XXX	$244M	XXX	XXX	XXX
Gross Profit	-$13.0M	XXX	$41.8M	XXX	XXX	XXX
Gross Margin	-38%	XXX	17%	XXX	XXX	XXX
EBITDA	$50.6M	XXX	$105M	XXX	XXX	XXX
EBITDA Margin	147%	XXX	43%	XXX	XXX	XXX
EBIT	$118M	XXX	-$4.7M	XXX	XXX	XXX
EBIT Margin	342%	XXX	-2%	XXX	XXX	XXX
Net Profit	$18.9M	XXX	$77.0M	XXX	XXX	XXX
Net Margin	55%	XXX	32%	XXX	XXX	XXX
Net Debt	XXX	XXX	$62.9M	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Harworth Group including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $34.4M. EBITDA for the last twelve months was $50.6M. In the most recent fiscal year, Harworth Group achieved $244M in revenue and $105M in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2026)	Next Fiscal Year (2027)	Two Years Forward (2028)
Total Revenue	$34.4M	Analyst estimates available to subscribers	$244M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	-$13.0M	Analyst estimates available to subscribers	$41.8M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	-37.9% gross margin	Analyst estimates available to subscribers	17.1% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$50.6M	Analyst estimates available to subscribers	$105M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	147.0% EBITDA margin	Analyst estimates available to subscribers	42.8% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$118M	Analyst estimates available to subscribers	-$4.7M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	341.8% EBIT margin	Analyst estimates available to subscribers	-1.9% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$18.9M	Analyst estimates available to subscribers	$77.0M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	55.0% net profit margin	Analyst estimates available to subscribers	31.5% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$62.9M	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Harworth Group

This financial data table provides comprehensive performance metrics for Harworth Group, a company based in United Kingdom of Great Britain and Northern Ireland. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Harworth Group generated $34.4M in revenue over the last twelve months.
The company achieved $50.6M in EBITDA over the last twelve months.
Gross profit for the last twelve months was -$13.0M.
Net income over the last twelve months reached $18.9M.

Fiscal Year Performance

In the most recent fiscal year, Harworth Group reported $244M in total revenue.
Fiscal year EBITDA was $105M.
The company maintained a gross profit margin of 17.1% in the most recent fiscal year.
EBITDA margin for the fiscal year was 42.8%.
Net profit margin reached 31.5% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Harworth Group. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Harworth Group Stock Performance

Harworth Group has current market cap of GBP 535M (or $720M), and EV of GBP 716M (or $963M).

Market Cap Evolution

Harworth Group Stock Data

As of January 15, 2026, Harworth Group's stock price is GBP 2 (or $2).

See Harworth Group trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$963M	$720M	XXX	XXX	XXX	XXX	$-0.06

Benchmark Trading Valuation Multiples by Industry

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 Trial

Harworth Group Valuation Multiples

Harworth Group's trades at 28.0x EV/Revenue multiple, and 19.0x EV/EBITDA.

See valuation multiples for Harworth Group and 15K+ public comps

Harworth Group Financial Valuation Multiples

As of January 15, 2026, Harworth Group has market cap of $720M and EV of $963M.

Equity research analysts estimate Harworth Group's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Harworth Group has a P/E ratio of 38.0x.

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Market cap (current)	$720M	XXX	$720M	XXX	XXX	XXX
EV (current)	$963M	XXX	$963M	XXX	XXX	XXX
EV/Revenue	28.0x	XXX	28.0x	XXX	XXX	XXX
EV/EBITDA	19.0x	XXX	19.0x	XXX	XXX	XXX
EV/EBIT	8.2x	XXX	8.2x	XXX	XXX	XXX
EV/Gross Profit	-73.9x	XXX	n/a	XXX	XXX	XXX
P/E	38.0x	XXX	38.0x	XXX	XXX	XXX
EV/FCF	-58.2x	XXX	-58.2x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Harworth Group Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Harworth Group Margins & Growth Rates

Harworth Group's last 12 month revenue growth is 148%

Harworth Group's revenue per employee in the last FY averaged $1.8M, while opex per employee averaged $0.3M for the same period.

Harworth Group's rule of 40 is 223% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Harworth Group's rule of X is 517% (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 Group and other 15K+ public comps

Harworth Group Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2026	FY 2027	FY 2028
Revenue Growth	148%	XXX	83%	XXX	XXX	XXX
EBITDA Margin	147%	XXX	147%	XXX	XXX	XXX
EBITDA Growth	60%	XXX	-17%	XXX	XXX	XXX
Rule of 40	223%	XXX	295%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	517%	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.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial