investorscraft@gmail.com

Intrinsic ValueHamburger Hafen und Logistik AG (HHFA.DE)

Previous Close22.70
Intrinsic Value
Upside potential
Previous Close
22.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital 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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount