Data is not available at this time.
Henkel AG & Co. KGaA operates as a global leader in adhesive technologies, beauty care, and laundry & home care, serving diverse industries and consumer markets. The company’s Adhesive Technologies segment provides high-performance solutions for packaging, automotive, electronics, and construction, leveraging brands like Loctite and Technomelt. This segment benefits from industrial demand and innovation-driven applications, positioning Henkel as a critical supplier in B2B markets. The Beauty Care segment focuses on hair and personal care products under Schwarzkopf and Dial, distributed through salons, retail, and e-commerce channels. Meanwhile, the Laundry & Home Care segment, anchored by Persil and Bref, caters to household cleaning needs with a strong presence in Europe and emerging markets. Henkel’s diversified portfolio and brand equity provide resilience against sector-specific downturns, while its R&D focus ensures sustained competitiveness in both consumer and industrial segments.
Henkel reported revenue of €21.6 billion in FY 2024, with net income of €2.0 billion, reflecting a net margin of approximately 9.3%. The company generated €3.1 billion in operating cash flow, demonstrating robust cash conversion. Capital expenditures of €626 million indicate disciplined reinvestment, supporting long-term growth without compromising liquidity. The adhesive technologies segment remains the largest revenue contributor, followed by laundry & home care and beauty care.
Henkel’s diluted EPS of €4.78 underscores its earnings stability, supported by a balanced mix of high-margin industrial adhesives and volume-driven consumer products. The company’s capital efficiency is evident in its ability to sustain profitability despite inflationary pressures, with operating cash flow covering dividends and capex comfortably. Its adhesive technologies segment, in particular, drives superior returns due to its technical differentiation and global footprint.
Henkel maintains a solid balance sheet with €2.9 billion in cash and equivalents against €4.3 billion in total debt, reflecting prudent leverage. The company’s liquidity position is strong, with operating cash flow sufficient to service debt and fund growth initiatives. Its conservative financial policy ensures flexibility for strategic acquisitions or shareholder returns.
Henkel’s growth is driven by innovation in adhesives and sustainability-focused home care products, with emerging markets offering expansion opportunities. The company pays a reliable dividend, with a FY 2024 payout of €1.80 per share, aligning with its commitment to shareholder returns. Revenue growth has been steady, though moderated by macroeconomic headwinds in consumer segments.
With a market cap of €32.3 billion and a beta of 0.58, Henkel is viewed as a defensive play in the consumer staples sector. Its valuation reflects stable earnings and a diversified business model, though investor expectations are tempered by slower growth in traditional consumer markets. The adhesive technologies segment’s higher margins may warrant a premium in sum-of-parts analyses.
Henkel’s strategic advantages include its strong industrial adhesives portfolio, global brand recognition, and R&D-driven innovation. The company is well-positioned to benefit from trends in sustainable packaging and electric vehicle manufacturing. Near-term challenges include cost inflation and competitive pressures in beauty care, but its diversified revenue streams provide resilience. Management’s focus on efficiency and selective M&A should support mid-single-digit growth.
Company filings, Bloomberg
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 |