Switch theme
Sign up to access all valuation multiples
HGears AG is a manufacturer of high-precision gears and components. The company divides its business into three areas: the e-mobility focuses on products for e-bike drive systems and drive train units for electric and hybrid vehicles; the e-Tools focus on components utilized in the powering mechanism of battery-driven (e-drive), the Conventional automotive and industrial applications focus on gear units for various applications, such as rolling shutters and systems for heating, ventilation and air conditioning, motorbikes and non-combustion part precision components for premium and luxury vehicles. The company consists of one operating segment, the production of high-precision gears and components.
2011
644
LTM Revenue $100M
LTM EBITDA -$4.1M
$30.9M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
HGears has a last 12-month revenue (LTM) of $100M and a last 12-month EBITDA of -$4.1M.
In the most recent fiscal year, HGears achieved revenue of $108M and an EBITDA of -$4.2M.
HGears expects next 12-month revenue of XXX and NTM EBITDA of XXX
See HGears valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $100M | XXX | $108M | XXX | XXX | XXX |
| Gross Profit | $44.0M | XXX | $47.1M | XXX | XXX | XXX |
| Gross Margin | 44% | XXX | 44% | XXX | XXX | XXX |
| EBITDA | -$4.1M | XXX | -$4.2M | XXX | XXX | XXX |
| EBITDA Margin | -4% | XXX | -4% | XXX | XXX | XXX |
| EBIT | -$16.9M | XXX | -$17.6M | XXX | XXX | XXX |
| EBIT Margin | -17% | XXX | -16% | XXX | XXX | XXX |
| Net Profit | -$21.5M | XXX | -$23.8M | XXX | XXX | XXX |
| Net Margin | -21% | XXX | -22% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $1.5M | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, HGears's stock price is EUR 2 (or $2).
HGears has current market cap of EUR 18.3M (or $20.6M), and EV of EUR 27.5M (or $30.9M).
See HGears trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $30.9M | $20.6M | XXX | XXX | XXX | XXX | $-2.06 |
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 May 30, 2025, HGears has market cap of $20.6M and EV of $30.9M.
HGears's trades at 0.3x EV/Revenue multiple, and -7.4x EV/EBITDA.
Equity research analysts estimate HGears's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
HGears has a P/E ratio of -1.0x.
See valuation multiples for HGears and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $20.6M | XXX | $20.6M | XXX | XXX | XXX |
| EV (current) | $30.9M | XXX | $30.9M | XXX | XXX | XXX |
| EV/Revenue | 0.3x | XXX | 0.3x | XXX | XXX | XXX |
| EV/EBITDA | -7.6x | XXX | -7.4x | XXX | XXX | XXX |
| EV/EBIT | -1.8x | XXX | -1.8x | XXX | XXX | XXX |
| EV/Gross Profit | 0.7x | XXX | n/a | XXX | XXX | XXX |
| P/E | -1.0x | XXX | -0.9x | XXX | XXX | XXX |
| EV/FCF | -4.8x | XXX | -4.4x | 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 TrialHGears's last 12 month revenue growth is 2%
HGears's revenue per employee in the last FY averaged $0.2M, while opex per employee averaged $0.1M for the same period.
HGears's rule of 40 is 3% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
HGears's rule of X is 1% (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 HGears and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 2% | XXX | 2% | XXX | XXX | XXX |
| EBITDA Margin | -4% | XXX | -4% | XXX | XXX | XXX |
| EBITDA Growth | -102% | XXX | n/a | XXX | XXX | XXX |
| Rule of 40 | 3% | XXX | -2% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 1% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $0.2M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | 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 | 60% | 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 | |
| XXX | XXX | XXX | XXX | XXX | XXX | |
| Kendrion | XXX | XXX | XXX | XXX | XXX | XXX |
| Cars Motorcycles | XXX | XXX | XXX | XXX | XXX | XXX |
| Thai Auto Tools and Die | XXX | XXX | XXX | XXX | XXX | XXX |
| Bosh India | 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.
HGears acquired XXX companies to date.
Last acquisition by HGears was XXXXXXXX, XXXXX XXXXX XXXXXX . HGears 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 60K+ M&A deals.
Start Free Trial| When was HGears founded? | HGears was founded in 2011. |
| Where is HGears headquartered? | HGears is headquartered in Germany. |
| How many employees does HGears have? | As of today, HGears has 644 employees. |
| Is HGears publicy listed? | Yes, HGears is a public company listed on BER. |
| What is the stock symbol of HGears? | HGears trades under HGEA ticker. |
| When did HGears go public? | HGears went public in 2021. |
| Who are competitors of HGears? | Similar companies to HGears include e.g. , Kendrion, Cars Motorcycles, Thai Auto Tools and Die. |
| What is the current market cap of HGears? | HGears's current market cap is $20.6M |
| What is the current revenue of HGears? | HGears's last 12 months revenue is $100M. |
| What is the current revenue growth of HGears? | HGears revenue growth (NTM/LTM) is 2%. |
| What is the current EV/Revenue multiple of HGears? | Current revenue multiple of HGears is 0.3x. |
| Is HGears profitable? | Yes, HGears is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of HGears? | HGears's last 12 months EBITDA is -$4.1M. |
| What is HGears's EBITDA margin? | HGears's last 12 months EBITDA margin is -4%. |
| What is the current EV/EBITDA multiple of HGears? | Current EBITDA multiple of HGears is -7.6x. |
| What is the current FCF of HGears? | HGears's last 12 months FCF is -$6.4M. |
| What is HGears's FCF margin? | HGears's last 12 months FCF margin is -6%. |
| What is the current EV/FCF multiple of HGears? | Current FCF multiple of HGears is -4.8x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
