investorscraft@gmail.com

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

Previous CloseCHF51.70
Intrinsic Value
Upside potential
Previous Close
CHF51.70

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

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 key segments: Automotive, Aftermarket, and Special Applications. Its Automotive segment focuses on advanced lighting solutions, driver assistance systems, and energy management technologies, positioning HELLA as a critical innovator in vehicle electrification and autonomous driving trends. The Aftermarket segment provides diagnostic tools, calibration services, and replacement parts, catering to workshops and wholesalers, while the Special Applications segment delivers tailored solutions for construction, agricultural, and marine vehicles. HELLA’s integration into Faurecia S.E. (now FORVIA) strengthens its supply chain and R&D capabilities, enhancing its competitive edge in a consolidating industry. With a heritage dating back to 1899, the company combines engineering expertise with a forward-looking approach, particularly in LED and sensor technologies, reinforcing its role as a Tier-1 supplier to major automakers. Its market position is further bolstered by a diversified geographic footprint and a focus on high-growth areas like ADAS and energy-efficient lighting.

Revenue Profitability And Efficiency

HELLA reported revenue of €7.95 billion in FY2023, with net income of €263.9 million, reflecting a recovery in automotive demand post-pandemic. The diluted EPS of €2.38 underscores modest but stable profitability. Operating cash flow stood at €825.7 million, though capital expenditures of €635.2 million indicate ongoing investments in capacity and innovation. The company’s ability to generate cash despite cyclical pressures highlights operational resilience.

Earnings Power And Capital Efficiency

HELLA’s earnings power is supported by its diversified product portfolio and technological leadership in lighting and electronics. The company’s R&D focus on ADAS and energy management aligns with industry megatrends, though margins remain tempered by competitive pricing and raw material costs. Capital efficiency is balanced between growth investments and maintaining liquidity, with a cash position of €1.09 billion providing flexibility.

Balance Sheet And Financial Health

HELLA’s balance sheet shows total debt of €1.27 billion against cash reserves of €1.09 billion, indicating manageable leverage. The company’s financial health is stable, supported by its parent FORVIA’s backing and access to broader resources. Debt levels are typical for an automotive supplier, with ample liquidity to navigate cyclical downturns.

Growth Trends And Dividend Policy

Growth is driven by electrification and ADAS adoption, though near-term headwinds include supply chain volatility. HELLA’s dividend of €0.69334 per share reflects a conservative payout ratio, prioritizing reinvestment. The company’s long-term prospects hinge on its ability to scale high-margin technologies like solid-state lighting and radar systems.

Valuation And Market Expectations

With a market cap of €5.74 billion and a beta of 1.12, HELLA is priced as a mid-cap automotive play with moderate volatility. Investors likely anticipate margin expansion as electrification gains traction, though valuation multiples remain tempered by sector-wide uncertainties.

Strategic Advantages And Outlook

HELLA’s strategic advantages include its Tier-1 supplier status, FORVIA’s synergies, and a strong IP portfolio in lighting and sensors. The outlook is cautiously optimistic, with growth tied to auto production recovery and HELLA’s ability to monetize next-gen technologies. Risks include geopolitical disruptions and slower-than-expected EV adoption.

Sources

Company filings, FORVIA investor materials, 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