Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
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 |