Valuation Hamburger Hafen und Logistik AG

Stocks

Real-time Estimate Tradegate Other stock markets 12:32:27 16/07/2026 pm IST			5-day change	1st Jan Change
21.75 ^EUR	+0.69%		-0.46%	+0.93%

13/07	New 24,000-Container Ship Calls at Hamburg for the First Time	DP
12/06	City and Shipping Line to Squeeze Out HHLA Minority Shareholders	DP

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,372	1,530	895.1	1,261	1,330	1,610
Change	-	11.5%	-41.49%	40.84%	5.49%	21.04%
Enterprise Value (EV) ¹	2,307	2,505	1,893	2,391	2,586	3,075
Change	-	8.57%	-24.43%	26.31%	8.16%	18.92%
P/E	31.7x	13.7x	9.66x	63.1x	40.9x	165x
PBR	2.4x	2.28x	1.12x	1.68x	1.75x	2.07x
PEG	-	0x	-0.5x	-0.8x	0.7x	-2.4x
Capitalization / Revenue	1.05x	1.04x	0.56x	0.86x	0.83x	0.91x
EV / Revenue	1.77x	1.7x	1.19x	1.63x	1.61x	1.74x
EV / EBITDA	7.22x	7.09x	5.72x	10.6x	10.5x	11.2x
EV / EBIT	14.1x	10.7x	8.91x	22.7x	19.2x	19.3x
EV / FCF	25.7x	22.7x	32.2x	73x	-45.5x	-78.8x
FCF Yield	3.89%	4.4%	3.11%	1.37%	-2.2%	-1.27%
Dividend per Share ²	0.45	0.75	0.75	0.08	0.1	-
Rate of return	2.44%	3.65%	6.3%	0.48%	0.57%	-
EPS ²	0.5813	1.502	1.232	0.2654	0.4324	0.1298
Distribution rate	77.4%	49.9%	60.9%	30.1%	23.1%	-
Net sales ¹	1,304	1,470	1,584	1,467	1,608	1,767
EBITDA ¹	319.6	353.5	331.1	225.3	247.5	275.4
EBIT ¹	163.8	234.4	212.3	105.5	134.4	159.1
Net income ¹	42.58	112.3	92.68	19.96	32.52	9.762
Net Debt ¹	934.9	975	997.8	1,130	1,256	1,465
Reference price ²	18.44	20.56	11.90	16.76	17.68	21.40
Nbr of stocks (in thousands)	74,405	74,405	75,219	75,219	75,219	75,219
Announcement Date	25/03/21	25/03/22	24/03/23	26/02/24	26/03/25	25/03/26

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HAMBURGER HAFEN UND LOGISTIK AG	-	-	-	-	185.83Cr
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	28.32x	10.38x	17.71x	0.53%	4.38TCr
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	9.19x	3.38x	9.98x	3.63%	1.8TCr
MISC	13.95x	3.28x	8.34x	4.69%	877.76Cr
JSW INFRASTRUCTURE LIMITED	45.27x	12.87x	28.68x	0.23%	811.69Cr
CHINA MERCHANTS PORT GROUP CO., LTD.	11.25x	-	-	-	752.02Cr
QINGDAO PORT INTERNATIONAL CO., LTD.	6.88x	-	-	6.18%	767.92Cr
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	7.54x	5.53x	9.67x	6.28%	722.97Cr
SOCIÉTÉ D'EXPLOITATION DES PORTS	33.78x	9.81x	17.57x	1.46%	687.83Cr
WESTPORTS HOLDINGS	18.17x	6.95x	11.48x	4.06%	524.93Cr
Average	19.37x	7.46x	14.78x	3.38%	1.15TCr
Weighted average by Cap.	21.33x	8.08x	15.42x	2.42%