investorscraft@gmail.com

Intrinsic ValueHELLA GmbH & Co. KGaA (HLE.DE)

Previous Close81.60
Intrinsic Value
Upside potential
Previous Close
81.60

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

HELLA GmbH & Co. KGaA is a leading automotive supplier specializing in lighting systems and electronic components, serving global OEMs and aftermarket customers. The company operates through three segments: Automotive, Aftermarket, and Special Applications. Its Automotive segment focuses on advanced lighting solutions, driver assistance systems, and energy management, while the Aftermarket segment provides diagnostic tools and replacement parts. The Special Applications segment caters to niche markets like agricultural machinery and marine vessels. HELLA holds a strong position in the automotive supply chain, leveraging its technological expertise and long-standing relationships with major automakers. The company’s integration into Faurecia S.E. (now FORVIA) enhances its competitive edge in electrification and autonomous driving trends. With a heritage dating back to 1899, HELLA combines innovation with reliability, making it a trusted partner in the rapidly evolving automotive industry.

Revenue Profitability And Efficiency

In FY 2023, HELLA reported revenue of €7.95 billion, reflecting steady demand for its automotive solutions. Net income stood at €263.9 million, with diluted EPS of €2.38, indicating moderate profitability. Operating cash flow was robust at €825.7 million, though capital expenditures of €635.2 million highlight ongoing investments in innovation and capacity. The company maintains a disciplined approach to cost management, balancing growth with operational efficiency.

Earnings Power And Capital Efficiency

HELLA’s earnings power is supported by its diversified product portfolio and strong automotive sector presence. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income. Investments in R&D and production capabilities are aligned with industry trends, ensuring long-term competitiveness. However, the capital-intensive nature of the automotive supply chain requires careful allocation of resources.

Balance Sheet And Financial Health

HELLA’s balance sheet remains solid, with €1.09 billion in cash and equivalents against total debt of €1.27 billion. The manageable debt level and healthy liquidity position provide flexibility for strategic initiatives. The company’s financial health is further supported by its stable cash flow generation, though leverage metrics should be monitored given the cyclical nature of the automotive industry.

Growth Trends And Dividend Policy

HELLA’s growth is tied to automotive industry trends, including electrification and advanced driver-assistance systems (ADAS). The company’s dividend policy reflects a commitment to shareholder returns, with a dividend per share of €0.95 in FY 2023. Future growth will depend on its ability to capitalize on technological shifts and maintain strong OEM relationships.

Valuation And Market Expectations

With a market capitalization of approximately €9.38 billion and a beta of 0.72, HELLA is viewed as a relatively stable player in the auto parts sector. The valuation reflects expectations of steady growth, supported by its technological leadership and integration into FORVIA. Market sentiment is cautiously optimistic, given the broader automotive industry’s transition to electrification.

Strategic Advantages And Outlook

HELLA’s strategic advantages include its technological expertise, strong OEM partnerships, and integration into FORVIA’s broader ecosystem. The outlook is positive, with opportunities in electrification and ADAS offsetting potential cyclical risks. The company’s ability to innovate and adapt to industry trends will be critical in maintaining its competitive position.

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