Download PDF

1. Company Snapshot

1.a. Company Description

Harworth Group plc operates as a land and property regeneration company in the North of England and the Midlands.The company operates through two segments, Income Generation and Capital Growth.The Income Generation segment focuses on generating rental returns from the investment portfolio; rental returns and royalties from energy generation, environmental technologies, and the agricultural portfolio; and income-generating streams from recycled aggregates and secondary coal products.


The Capital Growth segment is involved in the planning and development activity, value engineering, proactive asset management, and strategic land acquisitions.Its portfolio includes properties, including mixed-use, industrial, and retail, as well as residential properties.The company was formerly known as Coalfield Resources plc and changed its name to Harworth Group plc in March 2015.


Harworth Group plc was incorporated in 1991 and is headquartered in Rotherham, the United Kingdom.

Show Full description

1.b. Last Insights on HWG

Harworth Group faced challenges due to the mixed performance of European markets, with the STOXX Europe 600 Index slightly declining amid monetary policy decisions. The company's recent earnings release did not provide an immediate boost. Additionally, as a small-cap stock, Harworth Group may be vulnerable to market fluctuations. Although not directly mentioned, the company's fair value appears to be under scrutiny. Insiders' actions, or lack thereof, may also be influencing investor sentiment.

1.c. Company Highlights

2. Transcript Summary

Unfortunately this company is not part of our coverage yet. But as part of your subscription plan you can request it by clicking just below and we'll process.

3. NewsRoom

Card image cap

European Small Caps With Insider Buying Highlight Undervalued Opportunities

Nov -25

Card image cap

Exploring 3 Undervalued Small Caps In The European Market With Insider Activity

Oct -24

Card image cap

3 European Undervalued Small Caps With Insider Action To Consider

Sep -25

Card image cap

Those who invested in Harworth Group (LON:HWG) five years ago are up 87%

Aug -11

Card image cap

Stocks to watch next week: Tesla, Alphabet, Intel, Lloyds and JD Wetherspoon

Jul -18

Card image cap

European Undervalued Small Caps With Insider Action In May 2025

May -22

Card image cap

Exploring 3 Undervalued Small Caps With Insider Buying In Global Markets

Apr -23

Card image cap

Green belt Nimbys are ruining young people’s lives, warns developer

Apr -04

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (8.06%)

6. Segments

Development Properties

Expected Growth: 7.88%

Harworth Group plc's Development Properties segment growth of 7.88% is driven by increasing demand for strategic land, strong sales of industrial and logistics assets, and successful land promotion activities. Additionally, the company's focus on urban regeneration and brownfield redevelopment, as well as its strategic partnerships, contribute to the segment's growth.

Income Generation

Expected Growth: 8.5%

Harworth Group plc's 8.5% income growth is driven by strategic land sales, increasing rental income from its growing industrial and logistics portfolio, and strong demand for its residential developments. Additionally, the company's focus on urban regeneration and brownfield redevelopment projects contributes to its revenue growth.

Other Property Activities

Expected Growth: 7.4%

Harworth Group plc's 7.4% growth in Other Property Activities is driven by increasing demand for strategic land, successful plot sales, and rising property values. Additionally, the company's focus on urban regeneration and brownfield redevelopment projects has contributed to this growth, as well as its ability to capitalize on opportunities in the UK's regional property markets.

7. Detailed Products

Strategic Land

Harworth Group plc acquires and promotes strategic land for residential and commercial development, working with local authorities and other stakeholders to bring forward new development opportunities.

Income Generation

Harworth Group plc generates income through the rental of industrial and logistics assets, as well as from the sale of serviced plots to housebuilders and developers.

Natural Resources

Harworth Group plc extracts and sells natural resources, including coal, clay and other minerals, from its portfolio of sites across the UK.

Urban Regeneration

Harworth Group plc regenerates brownfield sites, transforming former industrial areas into vibrant new communities, with a focus on sustainability and community engagement.

8. Harworth Group plc's Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Harworth Group plc is medium due to the availability of alternative land and property development companies.

Bargaining Power Of Customers

The bargaining power of customers for Harworth Group plc is low due to the company's strong brand reputation and limited customer concentration.

Bargaining Power Of Suppliers

The bargaining power of suppliers for Harworth Group plc is medium due to the company's dependence on a few large suppliers for materials and services.

Threat Of New Entrants

The threat of new entrants for Harworth Group plc is high due to the relatively low barriers to entry in the land and property development industry.

Intensity Of Rivalry

The intensity of rivalry for Harworth Group plc is high due to the competitive nature of the land and property development industry.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 9.09%
Debt Cost 7.65%
Equity Weight 90.91%
Equity Cost 7.65%
WACC 7.65%
Leverage 9.99%

11. Quality Control: Harworth Group plc passed 3 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
BASSAC

A-Score: 5.6/10

Value: 8.1

Growth: 4.6

Quality: 5.0

Yield: 5.0

Momentum: 5.0

Volatility: 6.0

1-Year Total Return ->

Stock-Card
Immobel

A-Score: 5.6/10

Value: 9.2

Growth: 4.2

Quality: 4.4

Yield: 4.4

Momentum: 8.0

Volatility: 3.3

1-Year Total Return ->

Stock-Card
Instone Real Estate

A-Score: 5.4/10

Value: 8.0

Growth: 5.0

Quality: 4.5

Yield: 8.1

Momentum: 2.5

Volatility: 4.3

1-Year Total Return ->

Stock-Card
Harworth

A-Score: 5.4/10

Value: 8.2

Growth: 6.8

Quality: 6.1

Yield: 1.2

Momentum: 3.0

Volatility: 7.0

1-Year Total Return ->

Stock-Card
Altareit

A-Score: 5.1/10

Value: 6.8

Growth: 3.8

Quality: 1.7

Yield: 0.0

Momentum: 8.5

Volatility: 10.0

1-Year Total Return ->

Stock-Card
WCM Beteiligungs

A-Score: 3.2/10

Value: 1.8

Growth: 1.7

Quality: 7.2

Yield: 1.2

Momentum: 3.0

Volatility: 4.0

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

1.63$

Current Price

1.63$

Potential

-0.00%

Expected Cash-Flows