Loading…
← CockpitCompetitor Analysis › HWG.L Harworth Group PLCOpen in the cockpit ↗

Harworth Group PLCHWG.LCompetitor analysis, valuation and peers

United Kingdom · GBP·Real Estate›Real Estate Development
Momentum leader 89
Mkt cap
$879M
US dollars, full cap
Free float
100%
of shares outstanding
$/day
$8.53M
20-day average traded
Fwd P/E
n/m
no positive forecast
ROIC−WACC
n/a
WACC 9.2%
Hurdle
n/a
no reverse DCF
Next earnings
137 days
23 Mar 2027
Close · GBP£195.80
1D+3.5%
1W+5.3%
1M+4.7%
3M+8.2%
6M+50.6%
YTD+17.2%
1Y+19.4%
ATR %4.0%
52w lowhigh5.4% off high

What Harworth does

Employees: 146

Harworth at a glance

Size Harworth (HWG.L) is a United Kingdom Real Estate company (Real Estate Development) with a market value of $879M, the 233rd largest of 363 United Kingdom companies the cockpit tracks. Shares closed at £195.80 on 6 Nov 2026.

Performance Over six months the shares gained 50.6%, against -10.1% for the median peer and +3.6% for the United Kingdom market (cap-weighted) — highest of 20 in its peer set.

Growth Revenue fell 34.6% over the last twelve months (peer median -12.6%); the operating margin is -30.9% (peer median 6.3%).

Next results Next results expected around 23 Mar 2027 (exchange calendar; dates can move).

Relative performance

10012515011 May 202611 Aug 20266 Nov 2026HWG.L 151Peer median 90
Six months, rebased to 100: Harworth against the median of its 20 peers (local-currency closes).

Harworth financials

Reported figures in GBP; fiscal year ends 2025-12-31. TTM = trailing twelve months.
TTMFY2025FY2024FY2023FY2022
Revenue£124M£131M£186M£72.8M£167M
Revenue growth—-30%+155%-56%—
Gross profit£2.50M£12.9M£35.0M£12.5M£83.4M
EBITDA-£37.6M-£26.3M£907,000-£14.8M£61.4M
Net income-£25.6M£9.47M£57.2M£38.0M£27.8M
Free cash flow-£4.37M-£61.1M£34.7M£2.90M£37.3M
Capital expenditure£8.02M£10.5M£600,000£396,000£110,000
Total debtn/a£174M£166M£64.1M£60.2M

Quarterly statements and history in the cockpit →

Harworth competitor charts

The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.

Performance: 6-month against 1-month return

-50%-25%0%+25%+50%-20%0%B61MAXESTATES600325PXA00710005172007DIOS600708000025SKYH600683JM002314600736HMCHWG.L6-month return →1-month return →
Up and to the right = strong over both horizons. Harworth is the large dot.

Harworth competitors and peer comparison

How Harworth compares with its peers

Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.

Harworth against its 20 peers (data as of 6 Nov 2026)
MeasureHWG.LPeer medianRank in peer set
1-month return+4.7%-3.9%6th highest of 21
6-month return+50.6%-10.1%highest of 20
Distance from 52-week high-5.4%-26.7%highest of 21
Revenue growth (TTM)-34.6%-12.6%7th lowest of 21
Operating margin-30.9%6.3%6th lowest of 20

Peer table

Peer set: Industry: the same industry and sector in any market, nearest in size
CompanyMarketMarket cap6M returnRevenue growthOp. marginEV / SalesReq gDelivered g
Harworth HWG.LUnited Kingdom$879M+51%-35%-31%n/an/an/a
Bukit Sembawang Estates B61.SISingapore$880M-10%-37%44%n/an/an/a
Max Estates MAXESTATES.NSIndia$872M+20%+5%28%n/an/an/a
Zhuhai Huafa Properties 600325.SSChina$871M-39%-18%-16%n/an/an/a
PEXA PXA.AXAustralia$896M-38%+3%13%n/an/an/a
Miramar Hotel & Investment 0071.HKHong Kong$862M-10%-11%22%n/an/an/a
Rongan Property 000517.SZChina$898M-7%-76%-46%n/an/an/a
Country Garden 2007.HKHong Kong$853M-49%-42%-51%n/an/an/a
Dios Fastigheter DIOS.STSweden$851M-9%+1%66%n/an/an/a
Bright Real Estate 600708.SSChina$849M-33%-54%-82%n/an/an/a
Wing Tai W05.SISingapore$846M-10%+168%6%n/an/an/a
Sveafastigheter SVEAF-B.STSweden$916Mn/a+8%51%n/an/an/a
Morguard MRC.TOCanada$844M-6%-1%49%n/an/an/a
Shenzhen Tellus 000025.SZChina$843M-16%-60%21%n/an/an/a
Sky Harbour SKYHUnited States$839M+4%+62%-81%n/an/an/a
Metro Land 600683.SSChina$839M-48%+1,029%-10%n/an/an/a
Shunfa Hengneng 000631.SZChina$922M-9%+9%n/an/an/an/a
Jm AB JM.STSweden$834M+7%-14%1%n/an/an/a
Shenzhen New Nanshan Holding (Group) 002314.SZChina$833M-19%-55%-36%n/an/an/a
Suzhou New District Hi-Tech Industrial 600736.SSChina$934M-34%-30%-27%n/an/an/a
HMC Capital HMC.AXAustralia$946M+17%-27%27%n/an/an/a

Questions

Which companies are Harworth's closest peers?
The cockpit's peer set: Bukit Sembawang Estates (B61.SI), Max Estates (MAXESTATES.NS), Zhuhai Huafa Properties (600325.SS), PEXA (PXA.AX), Miramar Hotel & Investment (0071.HK), Rongan Property (000517.SZ), Country Garden (2007.HK), Dios Fastigheter (DIOS.ST).
How has Harworth stock performed?
Over six months to 6 Nov 2026 the shares returned +50.6% against -10.1% for the median peer; over one year +19.4%.

How these numbers are made. Returns are close-to-close in local currency. Revenue growth and margins are trailing twelve months. Req g is the revenue growth that today's enterprise value requires for seven years at the company's own cost of capital; Delivered g is what it actually grew; the gap is the hurdle (honest precision about ±8 points, so read the ranking more than the decimal). No fair values, price targets or analyst ratings are shown, by design. Method and validation.