Data is not available at this time.
Hamborner REIT AG is a German real estate investment trust (REIT) specializing in high-yield commercial properties, with a diversified portfolio valued at approximately €1.6 billion. The company focuses on office properties and local supply assets, including retail parks, DIY stores, and high-street properties in major German cities and mid-sized centers. Its revenue model is anchored in sustainable rental income, leveraging long-term leases and strategic property acquisitions. As a SDAX-listed REIT, Hamborner benefits from tax-efficient structures, including corporation and trade tax exemptions, enhancing its profitability. The firm’s market position is reinforced by its lean corporate structure, transparent operations, and consistent dividend policy, appealing to income-focused investors. Its portfolio diversification across property types and locations mitigates sector-specific risks while capitalizing on Germany’s stable commercial real estate demand.
Hamborner REIT reported revenue of €111.1 million, with net income of €16.3 million, reflecting a stable income stream from its rental portfolio. The diluted EPS of €0.20 indicates moderate profitability, supported by efficient property management and cost controls. Operating cash flow of €46.1 million underscores the company’s ability to generate liquidity, while capital expenditures of €4.4 million suggest disciplined reinvestment in its asset base.
The company’s earnings power is driven by its high-yield commercial properties, with operating cash flow covering debt obligations and funding modest growth initiatives. Capital efficiency is evident in its ability to maintain a balanced portfolio with steady rental income, though the absence of dividends in the reported period may indicate a focus on deleveraging or reinvestment.
Hamborner’s balance sheet shows €51.8 million in cash and equivalents against total debt of €652.6 million, reflecting a leveraged but manageable position. The REIT structure provides tax advantages, supporting net income retention. The debt level is typical for real estate firms, with rental income likely servicing obligations, though interest rate risks warrant monitoring.
Growth is anchored in portfolio diversification and selective acquisitions, with no dividends reported for the period, possibly due to strategic capital retention. The company’s historical emphasis on sustainable payouts suggests potential future reinstatement, contingent on financial stability and market conditions.
With a market cap of €523.9 million and a beta of 0.64, Hamborner is viewed as a lower-volatility real estate play. The valuation reflects investor confidence in its stable rental income and tax-efficient structure, though sector-wide pressures like rising interest rates may weigh on sentiment.
Hamborner’s strategic advantages include its diversified portfolio, tax-efficient REIT status, and experienced management. The outlook hinges on Germany’s commercial real estate market resilience, with the company well-positioned to capitalize on demand for high-yield properties, though macroeconomic headwinds remain a watchpoint.
Company filings, SDAX listing data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |