Valuation Hamburger Hafen und Logistik AG

Equities

Market Closed - Xetra Other stock markets 16:35:37 05/06/2026 BST			5-day change	1st Jan Change
21.70 ^EUR	0.00%		+0.46%	+1.40%

05-22	Hamburg Senate estimates port investment needs at eight billion euros	DP
05-16	Hamburger Hafen und Logistik Aktiengesellschaft Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization 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 ratio	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HAMBURGER HAFEN UND LOGISTIK AG	-	-	-	-	1.88B
ADANI PORTS & SPECIAL ECONOMIC ZONE LIMITED	27.69x	10.35x	17.66x	0.53%	44.1B
SHANGHAI INTERNATIONAL PORT (GROUP) CO., LTD.	8.84x	3.26x	9.64x	3.77%	17.32B
MISC	14.27x	3.33x	8.42x	4.59%	9.08B
QINGDAO PORT INTERNATIONAL CO., LTD.	7.6x	-	-	5.6%	8.5B
CHINA MERCHANTS PORT GROUP CO., LTD.	11.68x	-	-	-	7.82B
CHINA MERCHANTS PORT HOLDINGS COMPANY LIMITED	8.06x	5.81x	10.15x	5.87%	7.73B
SOCIÉTÉ D'EXPLOITATION DES PORTS	39.43x	10.67x	19.55x	1.18%	6.55B
QUBE HOLDINGS LIMITED	28.82x	2.46x	18.47x	2.12%	6.26B
JSW INFRASTRUCTURE LIMITED	38.09x	11.64x	24.24x	0.3%	6.09B
Average	20.50x	6.79x	15.45x	3%	11.53B
Weighted average by Cap.	21.09x	7.66x	15.36x	2.33%