|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 126.90 EUR | -1.09% |
|
+8.74% | +7.91% |
| Jul. 15 | Why Iranian, Houthi threats to Red Sea shipping matter more for oil now | RE |
| Jul. 14 | Global markets live: JPMorgan, BoA, Paramount, IBM, TSMC… |  |
Company Valuation: Hapag-Lloyd AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 48,686 | 31,215 | 23,728 | 26,962 | 20,669 | 22,304 | - | - |
| Change | - | -35.88% | -23.99% | 13.63% | -23.34% | 7.91% | - | - |
| Enterprise Value (EV) 1 | 46,459 | 18,628 | 20,688 | 24,333 | 21,698 | 24,603 | 25,520 | 26,525 |
| Change | - | -59.9% | 11.06% | 17.62% | -10.83% | 13.39% | 3.72% | 3.94% |
| P/E | 5.37x | 1.83x | 8.08x | 11.3x | 22.7x | -116x | -48.4x | -61.5x |
| PBR | 3.02x | 1.12x | 1.27x | 1.31x | 1.15x | 1.29x | 1.33x | 1.37x |
| PEG | - | 0x | -0.1x | -0.6x | -0.4x | 1x | -0x | 2.9x |
| Capitalization / Revenue | 2.05x | 0.9x | 1.32x | 1.41x | 1.11x | 1.22x | 1.2x | 1.19x |
| EV / Revenue | 1.95x | 0.54x | 1.15x | 1.27x | 1.16x | 1.35x | 1.37x | 1.41x |
| EV / EBITDA | 4.01x | 0.97x | 4.64x | 5.23x | 6.81x | 11.5x | 9.79x | 10x |
| EV / EBIT | 4.63x | 1.07x | 8.22x | 9.44x | 23.3x | 2,489x | -68.5x | -154x |
| EV / FCF | 5.06x | 1.21x | 6.24x | 10.2x | 16.8x | 36.1x | 22.6x | 20.8x |
| FCF Yield | 19.8% | 82.9% | 16% | 9.81% | 5.94% | 2.77% | 4.42% | 4.8% |
| Dividend per Share 2 | 35 | 63 | 9.25 | 8.2 | 3 | 2.037 | 1.961 | 2.441 |
| Rate of return | 12.6% | 35.5% | 6.85% | 5.35% | 2.55% | 1.61% | 1.54% | 1.92% |
| EPS 2 | 51.63 | 96.89 | 16.7 | 13.57 | 5.18 | -1.091 | -2.623 | -2.063 |
| Distribution rate | 67.8% | 65% | 55.4% | 60.4% | 57.9% | -187% | -74.7% | -118% |
| Net sales 1 | 23,789 | 34,543 | 17,930 | 19,112 | 18,633 | 18,242 | 18,570 | 18,793 |
| EBITDA 1 | 11,591 | 19,184 | 4,461 | 4,649 | 3,188 | 2,145 | 2,606 | 2,652 |
| EBIT 1 | 10,029 | 17,435 | 2,516 | 2,578 | 933.1 | 9.886 | -372.5 | -172.5 |
| Net income 1 | 9,075 | 17,030 | 2,935 | 2,386 | 909.8 | -246.8 | -370.2 | -328.3 |
| Net Debt 1 | -2,226 | -12,587 | -3,040 | -2,629 | 1,028 | 2,299 | 3,216 | 4,221 |
| Reference price 2 | 277.00 | 177.60 | 135.00 | 153.40 | 117.60 | 126.90 | 126.90 | 126.90 |
| Nbr of stocks (in thousands) | 175,760 | 175,760 | 175,760 | 175,760 | 175,760 | 175,760 | - | - |
| Announcement Date | 3/10/22 | 3/1/23 | 3/14/24 | 3/19/25 | 3/25/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -116.28x | 1.35x | 11.47x | 1.61% | 25.52B | |
| 14.66x | 0.62x | 3.89x | 2.37% | 36.93B | |
| 9.43x | 0.58x | 2.43x | 5% | 31.73B | |
| 9.49x | 3.7x | 6.86x | 4.72% | 16.57B | |
| 11.3x | 1.32x | 10.08x | 3.61% | 14.18B | |
| 12.67x | 0.83x | 4.06x | 3.09% | 12.72B | |
| 9.23x | 2.65x | 7.07x | 2.9% | 12.13B | |
| 11.03x | 3.29x | 9.13x | 7.24% | 12.41B | |
| 10.57x | 0.71x | 3.82x | 4.7% | 12.21B | |
| 9.98x | 2x | 14.28x | 3.65% | 11.87B | |
| Average | -1.79x | 1.70x | 7.31x | 3.89% | 18.63B | |
| Weighted average by Cap. | -6.18x | 1.46x | 6.64x | 3.66% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- HLAG Stock
- Valuation Hapag-Lloyd AG
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
