investorscraft@gmail.com

Intrinsic ValueHamburger Hafen und Logistik AG (HHFA.SW)

Previous CloseCHF23.54
Intrinsic Value
Upside potential
Previous Close
CHF23.54

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 European port logistics, operating container terminals in Hamburg, Odessa, Tallinn, and Trieste. The company’s diversified segments—Container, Intermodal, Logistics, and Real Estate—enable it to offer end-to-end supply chain solutions, including digital services, process automation, and property management. HHLA’s strategic locations in major North and Baltic Sea ports position it as a critical hub for trade between Europe and global markets. Its intermodal network connects maritime and inland logistics, enhancing efficiency for clients. The Real Estate segment further diversifies revenue by developing and managing port-adjacent properties. HHLA’s long-standing presence since 1885 underscores its entrenched market position, though it faces competition from larger global operators and regional peers. The company’s subsidiary structure under HGV Hamburger Gesellschaft für Vermögens- und Beteiligungsmanagement mbH provides stability, but geopolitical risks, such as operations in Ukraine, add complexity to its outlook.

Revenue Profitability And Efficiency

HHLA reported revenue of €1.6 billion in the latest fiscal year, with net income of €32.5 million, reflecting modest profitability in a capital-intensive industry. The diluted EPS of €0.43 indicates restrained earnings power, while operating cash flow of €195.9 million suggests operational resilience. Capital expenditures of €244.7 million highlight ongoing investments in terminal infrastructure and automation, critical for long-term competitiveness.

Earnings Power And Capital Efficiency

The company’s earnings are tempered by high operational costs and debt servicing, with a net income margin of approximately 2%. Capital efficiency is challenged by the cyclical nature of port logistics and significant capex requirements, though intermodal and real estate segments provide some diversification to mitigate volatility.

Balance Sheet And Financial Health

HHLA’s balance sheet shows €249.9 million in cash against €1.51 billion in total debt, indicating leveraged financial health. The debt load is typical for infrastructure-heavy firms but necessitates careful liquidity management. The company’s ability to generate steady cash flow supports its debt obligations, though refinancing risks persist in rising rate environments.

Growth Trends And Dividend Policy

Growth is tied to global trade volumes and efficiency gains from digitalization. HHLA’s dividend of €0.077 per share reflects a conservative payout policy, prioritizing reinvestment over shareholder returns. The dividend yield is minimal, aligning with its focus on sustaining infrastructure investments.

Valuation And Market Expectations

With a market cap of €1.16 billion and a beta of 1.05, HHLA trades with moderate volatility, reflecting its niche in transport logistics. Valuation metrics suggest the market prices in modest growth expectations, balancing its strategic assets against sector-wide margin pressures.

Strategic Advantages And Outlook

HHLA’s strengths lie in its strategic terminals and intermodal network, but geopolitical and trade headwinds pose risks. The focus on automation and real estate could drive future efficiency, though macroeconomic uncertainty may temper near-term performance.

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