| TIDM | HSW |
|---|---|
| Ticker Code | HSW.L |
| ISIN | GB00BYYN4225 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX405010 |
| Year End | 31-Dec-25 |
| Shares in Issue | 123.29m |
|---|---|
| Market Cap. | £135.00m |
| Market Size | 3,000 |
| PE Ratio | 22.29707 |
| Earnings | 4.910959 |
| Dividend | 0.713152 |
| Yield | 0.651% |
| # of Trades | 13 |
|---|---|
| Vol Sold | 1,215 |
| Vol Bought | 8,790 |
| 52 Week High | 148.00 |
| 52 Week High Date | 09-Jul-2025 |
| 52 Week Low | 94.00 |
| 52 Week Low Date | 30-Mar-2026 |
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|---|---|---|---|---|
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
| Revenue | 93.80 | 92.00 | 93.30 | 69.69 | 16.90 |
| Operating Profit / Loss | 8.40 | 11.20 | 5.00 | (13.61) | (32.85) |
| Net Interest | n/a | (0.20) | (6.10) | (4.30) | (3.50) |
| Pre Tax Profit | 8.40 | 11.10 | (1.10) | (17.91) | (36.58) |
| Post Tax Profit | 7.00 | 9.10 | 5.10 | (17.26) | (36.02) |
| Profit for the Period | 7.00 | 9.10 | 5.10 | (17.26) | (36.02) |
| Equity Holders of Parent Company | 7.00 | 9.10 | 5.10 | (17.26) | (36.02) |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 5.63EUX | 7.28EUX | 4.21EUX | (14.71p) | (30.96EUX) |
| Earnings per Share (Diluted) | 5.44EUX | 7.01EUX | 4.07EUX | 14.71p | (30.96EUX) |
| Earnings per Share (Adjusted) | 11.91EUX | 13.97EUX | 9.91EUX | 5.97p | 22.12EUX |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 5.63EUX | 7.28EUX | 4.21EUX | (14.71p) | (30.96EUX) |
| Earnings per Share (Diluted) | 5.44EUX | 7.01EUX | 4.07EUX | 14.71p | (30.96EUX) |
| Earnings per Share (Adjusted) | 11.91EUX | 13.97EUX | 9.91EUX | 5.97p | 22.12EUX |
| Dividend per Share | €0.01 | n/a | n/a | n/a | n/a |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
| Non-Current Assets | |||||
| Intangible Assets | 71.50 | 63.50 | 66.50 | 73.36 | 79.39 |
| Property, Plant and Equipment | 1.20 | 0.50 | 0.80 | 0.73 | 0.29 |
| Investments | n/a | n/a | 1.10 | n/a | 1.19 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 13.70 | 13.80 | 16.30 | 10.90 | 9.10 |
| Total Non-Current Assets | 86.40 | 77.80 | 84.70 | 85.00 | 89.97 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 4.20 | 4.50 | 3.30 | 3.25 | 2.00 |
| Cash at Bank and in Hand | 12.20 | 8.20 | 6.70 | 18.21 | 24.52 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.10 | n/a | 0.10 | 0.02 | 0.02 |
| Total Current Assets | 16.50 | 12.70 | 10.10 | 21.48 | 26.54 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 102.90 | 90.50 | 94.80 | 106.48 | 116.51 |
| Current Liabilities | |||||
| Borrowings | 4.20 | 3.00 | 9.10 | 0.79 | 0.09 |
| Other Current Liabilities | 13.90 | 13.90 | 15.20 | 13.14 | 13.06 |
| Total Current Liabilities | 18.10 | 16.90 | 24.30 | 13.93 | 13.14 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 10.50 | 3.50 | 4.90 | 40.31 | 28.21 |
| Provisions | 1.20 | n/a | n/a | n/a | n/a |
| Other Non-Current Liabilities | n/a | n/a | 6.40 | n/a | 8.05 |
| Total Non-Current Liabilities | 11.70 | 3.50 | 11.30 | 40.31 | 36.26 |
| Net Assets | 73.10 | 70.10 | 59.20 | 52.24 | 67.11 |
| Capital and Reserves | |||||
| Share Capital | 1.20 | 1.30 | 1.30 | 1.18 | 1.16 |
| Share Premium Account | 14.40 | 14.40 | 14.40 | 14.33 | 14.33 |
| Other Reserves | 2.40 | 3.00 | 2.90 | 6.43 | 6.47 |
| Retained Earnings | 55.10 | 51.40 | 40.60 | 30.31 | 45.14 |
| Shareholders Funds | 73.10 | 70.10 | 59.20 | 52.24 | 67.11 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 73.10 | 70.10 | 59.20 | 52.24 | 67.11 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | 8.96% | 12.17% | 5.36% | (19.53%) | (194.38%) |
| Return on Capital Employed | 48.00% | 86.26% | 74.63% | (68.11%) | (206.59%) |
| Dividend Cover | 4.96 | n/a | n/a | n/a | n/a |
| Dividend Yield | 1.70 | n/a | n/a | n/a | n/a |
| PE Ratio | 12.10 | 11.20 | 15.90 | 19.30 | 3.60 |
| PEG | n/a | 0.30 | 0.40 | n/a | 0.50 |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Net Asset Value per Share | €0.01 | €0.05 | (€0.06) | (17.04p) | (€0.10) |