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 focuses 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 $96.5M
LTM EBITDA -$0.3M
$30.3M
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 of $96.5M and a last 12-month EBITDA of -$0.3M.
In the most recent fiscal year, HGears achieved revenue of $103M and an EBITDA of -$4.0M.
HGears expects next 12-month revenue of XXX and NTM EBITDA of XXX
See HGears valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $121M | $103M | XXX | XXX | XXX |
| Gross Profit | $75.0M | $60.1M | XXX | XXX | XXX |
| Gross Margin | 62% | 58% | XXX | XXX | XXX |
| EBITDA | $1.0M | -$4.0M | XXX | XXX | XXX |
| EBITDA Margin | 1% | -4% | XXX | XXX | XXX |
| Net Profit | -$0.9M | -$14.8M | XXX | XXX | XXX |
| Net Margin | -1% | -14% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, HGears's stock price is EUR 2 (or $2).
HGears has current market cap of EUR 19.0M (or $20.4M), and EV of EUR 28.2M (or $30.3M).
See HGears trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $30.3M | $20.4M | XXX | XXX | XXX | XXX | $-2.04 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, HGears has market cap of $20.4M and EV of $30.3M.
HGears's trades at 0.3x LTM EV/Revenue multiple, and -102.0x LTM EBITDA.
Analysts estimate HGears's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for HGears and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $30.3M | XXX | XXX | XXX |
| EV/Revenue | 0.3x | XXX | XXX | XXX |
| EV/EBITDA | -7.6x | XXX | XXX | XXX |
| P/E | -0.9x | XXX | XXX | XXX |
| P/E/Growth | n/a | XXX | XXX | XXX |
| EV/FCF | -4.5x | 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.
Sign UpHGears's NTM/LTM revenue growth is -1%
HGears's revenue per employee for the last fiscal year averaged $0.2M, while opex per employee averaged $0.1M for the same period.
Over next 12 months, HGears's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate HGears's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for HGears and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | -15% | XXX | XXX | XXX | XXX |
| EBITDA Margin | -4% | XXX | XXX | XXX | XXX |
| EBITDA Growth | -502% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | -5% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.2M | XXX | XXX | XXX | XXX |
| Opex per Employee | $0.1M | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 5% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 60% | XXX | 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 |
| Thai Auto Tools and Die | XXX | XXX | XXX | XXX | XXX | XXX |
| Bosh India | XXX | XXX | XXX | XXX | XXX | XXX |
| Castrol 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.
Sign Up| 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, Thai Auto Tools and Die, Bosh India. |
| What is the current market cap of HGears? | HGears's current market cap is $20.4M |
| What is the current revenue of HGears? | HGears's last 12-month revenue is $96.5M. |
| What is the current EBITDA of HGears? | HGears's last 12-month EBITDA is -$0.3M. |
| What is the current EV/Revenue multiple of HGears? | Current revenue multiple of HGears is 0.3x. |
| What is the current EV/EBITDA multiple of HGears? | Current EBITDA multiple of HGears is -102.0x. |
| What is the current revenue growth of HGears? | HGears revenue growth between 2023 and 2024 was -15%. |
| Is HGears profitable? | Yes, HGears is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
