Data is not available at this time.
HORNBACH Baumarkt AG is a leading European DIY retail chain specializing in home improvement and garden products. The company operates a hybrid model combining large-format megastores with e-commerce platforms, serving both professional contractors and DIY enthusiasts. Its product portfolio spans hardware, construction materials, sanitary ware, and garden supplies, positioning it as a one-stop shop for home renovation needs. HORNBACH differentiates itself through its warehouse-style stores with extensive product depth and competitive pricing. The company maintains a strong presence in German-speaking markets while expanding across Central and Eastern Europe. Its real estate segment adds stability through property ownership and leasing operations. In a competitive sector dominated by players like Bauhaus and OBI, HORNBACH has carved out a niche with its customer-centric approach and operational efficiency. The company's multi-channel strategy and focus on sustainability initiatives enhance its market positioning in an industry increasingly shaped by digital transformation and eco-conscious consumers.
HORNBACH generated €5.78 billion in revenue for the period, demonstrating resilience in a challenging retail environment. The company reported net income of €74.5 million, translating to diluted EPS of €2.34. Operating cash flow stood at €437.2 million, significantly higher than net income, indicating strong cash conversion. Capital expenditures of €134.4 million reflect ongoing investments in store maintenance and digital capabilities. The business maintains adequate liquidity with €338.8 million in cash equivalents.
The company's operating cash flow coverage of 2.4x net income suggests robust earnings quality. With a market capitalization of €1.55 billion and enterprise value influenced by €1.81 billion in total debt, HORNBACH demonstrates moderate leverage. The low beta of 0.26 indicates relative stability compared to broader markets, though this may reflect the defensive nature of home improvement retail during economic fluctuations.
HORNBACH's balance sheet shows €338.8 million in cash against €1.81 billion in total debt, resulting in a net debt position that warrants monitoring. The real estate holdings provide collateral value and rental income streams. The company's financial structure appears sustainable given its stable cash flows, though the debt load could limit flexibility during prolonged downturns in consumer spending.
The company maintains a conservative dividend policy with €0.90 per share payout, representing a 38% payout ratio based on current EPS. Growth prospects appear moderate given market saturation in core markets, though e-commerce expansion and format innovations could drive incremental gains. The DIY sector benefits from secular trends in home improvement but remains sensitive to housing market cycles and discretionary spending patterns.
At current valuation levels, the market appears to price HORNBACH as a stable but slow-growth retailer. The P/E ratio derived from current metrics suggests investors expect modest earnings expansion. The stock's defensive characteristics and dividend yield may appeal to income-oriented investors, while growth investors might seek more dynamic sector opportunities.
HORNBACH's key strengths lie in its established store network, multi-channel capabilities, and operational expertise in European DIY retail. Challenges include navigating inflationary pressures and competitive intensity. The outlook remains cautiously positive, with potential upside from market share gains and operational improvements offset by macroeconomic uncertainties. The company's long-term viability appears sound given its niche positioning and adaptable business model.
Company filings, market 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 |