Subscribe

Hargreaves Services plc (HGRVF)

USD7.33 +0.00 (+0.00%)
GB OTC Industrials Specialty Business Services
Address West Terrace DH7 9PT
Durham, GB
CEO Gordon Banham
IPO 2013-06-27
ISIN GB00B0MTC970

Explore sections of this company profile

Also trades on London Stock Exchange · HSP.L (GBp) Other OTC · HGRVF (USD)
Description

Hargreaves Services plc is a diversified group delivering services to the industrial and property sectors, supporting key industries within the UK and South East Asia. It operates through the following segments: Services, Hargreaves Land, Hargreaves Raw Materials Services GmbH (HRMS), and Unallocated. The services segment provides critical support to many core industries including Energy, Environmental, UK Infrastructure and certain manufacturing industries through the provision of materials handling, mechanical and electrical contracting services, logistics and major earthworks. The Hargreaves Land segment is focused on the sustainable development of brownfield sites for both residential and commercial purposes. The HRMS segment trades in specialist commodity markets and owns DK Recycling, a specialist recycler of steel waste material. It has operational centers across the UK, as well as in Hong Kong and a joint venture in Duisburg, Germany. The company was founded in 1994 and is headquartered in Durham, the United Kingdom.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
USD7.33 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
57
Beta
0.57
Float Shares
27.18M
Free Float %
88.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +0.00% +0.00% +0.00% +0.00% +0.00% +93.92% +93.92% +155.40% -43.18%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
7.33
DCF (Unlevered) 33.87 +362.0%
DCF (Levered) 23.92 +226.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
3.45
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
4 / 10
Developing
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Business Services: +7.6%
    +25.2% Q4'25: +66.0% (vs Q4'23)
  • EPS growth Specialty Business Services: +24.4%
    +18.9% Q4'25: +542.0% (vs Q4'23)
  • FCF margin FCF growth · Specialty Business Services: +27.6%
    +11.5% Q4'25: +11.3% (vs Q4'23)
  • EBIT margin Specialty Business Services: +9.0%
    +8.0% Q4'25: +8.0% (vs Q4'23)
  • ROIC Specialty Business Services: +7.8%
    +8.8% Q4'25: +19.5% (vs Q4'23)
  • Share dilution Specialty Business Services: +0.4%
    +1.3% Q4'25: +0.7% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Specialty Business Services: -0.21×
    0.82× Q4'25: 0.68× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.59) × ERP
WACC = 85% × Ke + 15% × Kd (11.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 33.87 Current price: 7.33
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric May 2015
actual
May 2016
actual
May 2017
actual
May 2018
actual
May 2019
actual
May 2020
actual
May 2021
actual
May 2022
actual
May 2023
actual
May 2024
actual
May 2025
actual
May 2026
2 Rev. Ana.
1 EPS Ana.
May 2027
2 Rev. Ana.
1 EPS Ana.
May 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
662.16M
est: 1.01B (-34.3%)
340.67M
est: 556.73M (-38.8%)
342.71M
est: 475.26M (-27.9%)
297.12M
est: 392.54M (-24.3%)
302.61M
est: 373.65M (-19.0%)
222.24M
est: 273.22M (-18.7%)
204.80M
est: 273.50M (-25.1%)
177.91M
est: 210.72M (-15.6%)
211.46M
est: 248.72M (-15.0%)
211.15M
est: 209.23M (+0.9%)
264.44M
est: 261.97M (+0.9%)
287.87M
282.53M – 293.20M
+9.9% YoY
291.76M
290.82M – 292.70M
+1.4% YoY
289.46M
286.33M – 292.60M
-0.8% YoY
EBITDA
53.00M
est: 174.70M (-69.7%)
9.74M
est: 96.44M (-89.9%)
22.87M
est: 82.33M (-72.2%)
16.24M
est: 68.00M (-76.1%)
8.46M
est: 64.73M (-86.9%)
23.59M
est: 47.33M (-50.2%)
22.82M
est: 47.38M (-51.8%)
39.86M
est: 36.50M (+9.2%)
44.28M
est: 43.08M (+2.8%)
35.77M
est: 36.25M (-1.3%)
40.16M
est: 45.38M (-11.5%)
49.87M
48.94M – 50.79M
+9.9% YoY
50.54M
50.38M – 50.70M
+1.4% YoY
50.14M
49.60M – 50.69M
-0.8% YoY
EBIT
28.52M
est: 115.95M (-75.4%)
-7.81M
est: 64.01M (-112.2%)
7.71M
est: 54.64M (-85.9%)
2.43M
est: 45.13M (-94.6%)
-7.82M
est: 42.96M (-118.2%)
4.29M
est: 31.41M (-86.4%)
16.26M
est: 31.44M (-48.3%)
32.72M
est: 24.23M (+35.1%)
29.53M
est: 28.60M (+3.3%)
19.37M
est: 24.06M (-19.5%)
21.19M
est: 30.12M (-29.6%)
33.10M
32.48M – 33.71M
+9.9% YoY
33.54M
33.44M – 33.65M
+1.4% YoY
33.28M
32.92M – 33.64M
-0.8% YoY
Net Income
20.45M
est: 47.89M (-57.3%)
-10.50M
est: 3.44M (-404.8%)
5.14M
est: 9.43M (-45.5%)
229.0K
est: 7.33M (-96.9%)
-4.74M
est: 7.19M (-165.9%)
4.32M
est: 6.33M (-31.8%)
16.43M
est: 28.27M (-41.9%)
34.72M
est: 40.49M (-14.3%)
27.92M
est: 29.83M (-6.4%)
12.28M
est: 13.12M (-6.4%)
14.75M
est: 14.78M (-0.2%)
25.46M
25.10M – 25.82M
+72.2% YoY
16.62M
16.39M – 16.86M
-34.7% YoY
16.42M
16.19M – 16.65M
-1.2% YoY
SGA
45.56M
est: 150.42M (-69.7%)
48.34M
est: 83.04M (-41.8%)
36.33M
est: 70.89M (-48.7%)
31.56M
est: 58.55M (-46.1%)
30.69M
est: 55.73M (-44.9%)
26.84M
est: 40.75M (-34.1%)
29.23M
est: 40.79M (-28.3%)
24.52M
est: 31.43M (-22.0%)
32.18M
est: 37.10M (-13.3%)
33.92M
est: 31.21M (+8.7%)
40.30M
est: 39.07M (+3.1%)
42.94M
42.14M – 43.73M
+9.9% YoY
43.52M
43.38M – 43.66M
+1.4% YoY
43.17M
42.71M – 43.64M
-0.8% YoY
EPS
est: 1.43 (-100.0%)
est: 0.10 (-100.0%)
est: 0.28 (-100.0%)
est: 0.22 (-100.0%)
est: 0.21 (-100.0%)
0.13
est: 0.19 (-31.3%)
0.51
est: 0.85 (-39.7%)
1.01
est: 1.21 (-16.6%)
0.86
est: 0.89 (-3.6%)
0.37
est: 0.39 (-5.7%)
0.45
est: 0.44 (+1.8%)
0.76
0.75 – 0.77
+72.2% YoY
0.50
0.49 – 0.50
-34.7% YoY
0.49
0.48 – 0.50
-1.2% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
78.24M
OE per share TTM
2.35
Owner's Yield
32.31%
Maintenance CapEx ratio
116.21%
Maint CapEx / Avg PPE
18.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
15.1K
Shares Outstanding
30.70M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Gordon Frank Colenso Banham Group Chief Executive & Director 1M male
Stephen Joseph Craigen Chief Financial Officer, Group Financial Controller & Director 471.8K male
David Hankin Company Secretary male
Sean Hager UK Managing Director
Simon Angus Hicks Chief Operating Officer & Executive Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits