Data is not available at this time.
Hamburger Hafen und Logistik AG (HHLA) is a key player in the European port and logistics sector, specializing in container handling, intermodal transport, and real estate management. The company operates critical container terminals in Hamburg, Odessa, Tallinn, and Trieste, serving as vital hubs for trade between Northern Europe, the Baltic, and the Adriatic regions. Its intermodal segment connects major ports with hinterland markets through rail and road networks, enhancing supply chain efficiency. HHLA’s logistics services include digital solutions, additive manufacturing, and specialized cargo handling, catering to industries requiring precision and automation. The real estate division leverages strategic port-adjacent properties for long-term value creation. HHLA holds a strong position in the competitive European logistics market, benefiting from Hamburg’s status as a major transshipment hub and its investments in automation and sustainability. The company’s diversified operations mitigate sector-specific risks while capitalizing on global trade flows and regional infrastructure demands.
HHLA reported revenue of €1.6 billion in the latest fiscal year, with net income of €32.5 million, reflecting the challenges of fluctuating trade volumes and operational costs. The diluted EPS of €0.43 indicates modest profitability, while operating cash flow of €196 million underscores stable core operations. Capital expenditures of €245 million highlight ongoing investments in terminal modernization and intermodal expansion, which may pressure short-term margins but aim to enhance long-term efficiency.
The company’s earnings power is tempered by high capital intensity, with significant outlays for infrastructure and technology. Operating cash flow covers debt service, but net income margins remain thin at approximately 2%. HHLA’s focus on automation and process optimization seeks to improve asset turnover, though geopolitical and economic headwinds in key markets like Ukraine pose risks to capital efficiency.
HHLA’s balance sheet shows €249.9 million in cash against €1.51 billion in total debt, indicating a leveraged position. The debt load is manageable given stable cash flows, but refinancing risks persist in a rising-rate environment. The company’s asset base, including strategic real estate, provides collateral flexibility, though liquidity must be monitored amid cyclical industry pressures.
Growth is tied to European trade dynamics and HHLA’s ability to expand high-margin logistics services. The dividend of €0.08 per share reflects a conservative payout ratio, prioritizing reinvestment over shareholder returns. Volume recovery in container handling and intermodal demand could drive future revenue growth, but macroeconomic uncertainty limits near-term visibility.
With a market cap of €1.31 billion, HHLA trades at a discount to global port peers, reflecting its regional focus and operational risks. The beta of 0.59 suggests lower volatility than the broader market, but investors likely price in subdued earnings growth until trade activity rebounds. Valuation hinges on execution in automation and intermodal integration.
HHLA’s strategic advantages include its prime Hamburg hub, diversified service portfolio, and investments in digitalization. The outlook remains cautious due to geopolitical tensions and economic slowdowns, but long-term prospects are supported by Europe’s reliance on efficient logistics networks. Success depends on balancing debt management with growth initiatives in higher-margin segments.
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 |