Company Valuation: HELLA GmbH & Co. KGaA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 5,878 6,889 8,450 9,167 9,867 9,633 - -
Change - 17.2% 22.66% 8.48% 7.64% -2.36% - -
Enterprise Value (EV) 1 6,018 6,786 8,450 9,223 9,654 9,684 9,665 9,608
Change - 12.76% 24.53% 9.15% 4.67% 0.31% -0.19% -0.59%
P/E ratio -13.6x 19.3x 24.1x 34.7x 27.9x 25.8x 27.8x 22.7x
PBR 2.79x 2.8x - 3.17x 3.08x 2.87x 2.67x 2.47x
PEG - -0x -11.09x -1.4x 0.8x 4.6x -3.93x 1x
Capitalization / Revenue 1.01x 1.08x 1.92x 1.15x 1.23x 1.15x 1.21x 1.13x
EV / Revenue 1.03x 1.06x 1.92x 1.16x 1.2x 1.16x 1.21x 1.13x
EV / EBITDA 10.5x 7.59x - 9.03x 9.15x 8.97x 8.86x 7.8x
EV / EBIT 25.9x 13.3x - 19x 21.6x 25.9x 18.2x 15.1x
EV / FCF 36,962,162x 33,051,026x - 48,412,152x 24,517,037x - - -
FCF Yield 0% 0% - 0% 0% - - -
Dividend per Share 2 - 0.96 - 0.71 0.95 1.007 0.9362 1.146
Rate of return - 1.55% - 0.86% 1.07% 1.16% 1.08% 1.32%
EPS 2 -3.88 3.22 3.15 2.38 3.18 3.358 3.121 3.819
Distribution rate - 29.8% - 29.8% 29.9% 30% 30% 30%
Net sales 1 5,829 6,380 4,410 7,954 8,025 8,362 7,978 8,512
EBITDA 1 575.6 894.1 - 1,021 1,055 1,079 1,091 1,232
EBIT 1 232.7 510 - 486.3 446.1 373.2 532.3 635.8
Net income 1 -431.7 360 - 263.9 353.1 373.2 346.8 424.4
Net Debt 1 139.8 -103.4 - 56.28 -213 50.49 32.15 -24.96
Reference price 2 52.90 62.00 76.05 82.50 88.80 86.70 86.70 86.70
Nbr of stocks (in thousands) 111,111 111,111 111,111 111,111 111,111 111,111 - -
Announcement Date 8/14/20 8/19/21 3/21/23 3/15/24 3/19/25 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
25.82x1.16x8.97x1.16% 11.27B
11.12x0.72x5.24x3.26% 36.94B
16.62x3.06x10.83x3.68% 20.32B
6.7x0.31x4.05x2.13% 19.64B
9.96x0.32x2.44x5.48% 18.21B
13.16x0.48x4.34x3.2% 18.09B
12.55x0.61x5.61x3.19% 16.76B
14.15x1.07x6.69x-.--% 15.08B
46.3x4.98x37.6x0.95% 12.55B
23.26x0.93x9.75x0.87% 12.37B
Average 17.96x 1.36x 9.55x 2.39% 18.12B
Weighted average by Cap. 15.91x 1.23x 8.30x 2.67%
See all sector valuations

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

  1. Stock Market
  2. Equities
  3. HLE Stock
  4. Valuation HELLA GmbH & Co. KGaA