|
Market Closed -
Other stock markets
|
After hours 02:57:58 pm | |||
| 141.50 EUR | -0.98% |
|
141.75 | +0.18% |
| Jun. 13 | European shares tumble as Israel-Iran conflict escalates | RE |
| Jun. 13 | Global airline, travel stocks slide as Israel strikes Iran | RE |
Company Valuation: Hapag-Lloyd AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 16,152 | 48,686 | 31,215 | 23,728 | 26,962 | 25,116 | - | - |
| Change | - | 201.41% | -35.88% | -23.99% | 13.63% | -6.84% | - | - |
| Enterprise Value (EV) 1 | 20,607 | 46,459 | 18,628 | 20,688 | 24,333 | 26,523 | 26,638 | 27,352 |
| Change | - | 125.45% | -59.9% | 11.06% | 17.62% | 9% | 0.43% | 2.68% |
| P/E ratio | 17.4x | 5.37x | 1.83x | 8.08x | 11.3x | 24x | 31.7x | 33.4x |
| PBR | 2.41x | 3.02x | 1.12x | 1.27x | 1.31x | 1.31x | 1.35x | 1.34x |
| PEG | - | 0x | 0x | -0.1x | -0.6x | -0.4x | -1.3x | -6.62x |
| Capitalization / Revenue | 1.26x | 2.05x | 0.9x | 1.32x | 1.41x | 1.4x | 1.44x | 1.4x |
| EV / Revenue | 1.61x | 1.95x | 0.54x | 1.15x | 1.27x | 1.48x | 1.53x | 1.52x |
| EV / EBITDA | 7.63x | 4.01x | 0.97x | 4.64x | 5.23x | 8.64x | 8.62x | 9.21x |
| EV / EBIT | 15.7x | 4.63x | 1.07x | 8.22x | 9.44x | 22x | 26.4x | 25.5x |
| EV / FCF | 8.51x | 5.06x | 1.21x | 6.24x | 10.2x | 20.5x | 19.9x | 18.9x |
| FCF Yield | 11.7% | 19.8% | 82.9% | 16% | 9.81% | 4.89% | 5.03% | 5.29% |
| Dividend per Share 2 | 3.5 | 35 | 63 | 9.25 | 8.2 | 2.942 | 2.739 | 3.018 |
| Rate of return | 3.81% | 12.6% | 35.5% | 6.85% | 5.35% | 2.06% | 1.92% | 2.11% |
| EPS 2 | 5.27 | 51.63 | 96.89 | 16.7 | 13.57 | 5.96 | 4.507 | 4.28 |
| Distribution rate | 66.4% | 67.8% | 65% | 55.4% | 60.4% | 49.4% | 60.8% | 70.5% |
| Net sales 1 | 12,772 | 23,789 | 34,543 | 17,930 | 19,112 | 17,968 | 17,413 | 17,959 |
| EBITDA 1 | 2,700 | 11,591 | 19,184 | 4,461 | 4,649 | 3,069 | 3,089 | 2,970 |
| EBIT 1 | 1,315 | 10,029 | 17,435 | 2,516 | 2,578 | 1,203 | 1,007 | 1,072 |
| Net income 1 | 926.8 | 9,075 | 17,030 | 2,935 | 2,386 | 883.5 | 792.9 | 709.3 |
| Net Debt 1 | 4,455 | -2,226 | -12,587 | -3,040 | -2,629 | 1,407 | 1,522 | 2,236 |
| Reference price 2 | 91.90 | 277.00 | 177.60 | 135.00 | 153.40 | 142.90 | 142.90 | 142.90 |
| Nbr of stocks (in thousands) | 175,760 | 175,760 | 175,760 | 175,760 | 175,760 | 175,760 | - | - |
| Announcement Date | 3/18/21 | 3/10/22 | 3/1/23 | 3/14/24 | 3/19/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 23.98x | 1.48x | 8.64x | 2.06% | 29.03B | ||
| 7.67x | 0.61x | 2.77x | 6.87% | 33.32B | ||
| 26.95x | 0.55x | 3.75x | 1.79% | 29.75B | ||
| 12.06x | 1.28x | 4.72x | 2.47% | 18.18B | ||
| 4.89x | 1.12x | 7.78x | 6.02% | 15.37B | ||
| 4.33x | 1.7x | 11.37x | 7% | 11.73B | ||
| 7.72x | 0.4x | 1.68x | 5.86% | 11.53B | ||
| 9.87x | - | - | 2.2% | 9.59B | ||
| 4.45x | 1.37x | 9x | 4.84% | 9.07B | ||
| 8.78x | 2.64x | 7.2x | 8.38% | 8.94B | ||
| Average | 11.07x | 1.24x | 6.32x | 4.75% | 17.65B | |
| Weighted average by Cap. | 13.60x | 1.08x | 5.74x | 4.36% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- HLAG Stock
- Valuation Hapag-Lloyd AG
Select your edition
All financial news and data tailored to specific country editions
