Stock HFG HELLOFRESH SE
Add to a list
To use this feature you must be a member
Log inSign up

Financials HelloFresh SE

Equities

HFG

DE000A161408

Food Retail & Distribution

Market Closed - Xetra
Other stock markets
 11:35:09 2024-04-26 am EDT 		5-day change 1st Jan Change
6.744 EUR -3.63% Intraday chart for HelloFresh SE -1.29% -52.87%
Apr. 26 HELLOFRESH : The RTE segment in the spotlight for the Q1 Alphavalue
Apr. 26 HELLOFRESH : Berenberg maintains a Buy rating ZD

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,061 10,969 11,727 3,522 2,449 1,132 - -
Enterprise Value (EV) 1 2,870 10,391 11,055 3,522 2,736 1,575 1,469 1,359
P/E ratio -311 x 30.2 x 47.6 x 32.6 x 143 x 45.2 x 14.3 x 9.03 x
Yield - - - - - - - -
Capitalization / Revenue 1.69 x 2.93 x 1.96 x 0.46 x 0.32 x 0.14 x 0.14 x 0.13 x
EV / Revenue 1.59 x 2.77 x 1.84 x 0.46 x 0.36 x 0.2 x 0.18 x 0.16 x
EV / EBITDA 61.7 x 20.6 x 21 x 7.38 x 6.11 x 4.44 x 3.14 x 2.69 x
EV / FCF 844 x 20.1 x 60.4 x - 35.1 x 118 x 16.1 x 8.86 x
FCF Yield 0.12% 4.98% 1.66% - 2.85% 0.84% 6.23% 11.3%
Price to Book 12.5 x 16.7 x 13.1 x - 2.4 x 1.11 x 0.96 x 0.84 x
Nbr of stocks (in thousands) 164,044 173,555 173,636 171,560 171,111 167,824 - -
Reference price 2 18.66 63.20 67.54 20.53 14.31 6.744 6.744 6.744
Announcement Date 3/3/20 3/2/21 3/1/22 3/7/23 3/15/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,809 3,750 5,993 7,607 7,597 7,825 8,228 8,570
EBITDA 1 46.5 505.2 527.6 477.4 447.6 354.9 468.3 505.4
EBIT 1 -25.8 425.9 391.8 256.1 134.3 83 213.4 256.4
Operating Margin -1.43% 11.36% 6.54% 3.37% 1.77% 1.06% 2.59% 2.99%
Earnings before Tax (EBT) 1 -5.3 395.8 384 200 73.3 -25 146.9 200.2
Net income 1 -10.2 369 256.1 125.1 19.4 24.43 88.66 118.2
Net margin -0.56% 9.84% 4.27% 1.64% 0.26% 0.31% 1.08% 1.38%
EPS 2 -0.0600 2.090 1.420 0.6300 0.1000 0.1492 0.4718 0.7465
Free Cash Flow 1 3.4 517 183 - 78 13.3 91.43 153.4
FCF margin 0.19% 13.79% 3.05% - 1.03% 0.17% 1.11% 1.79%
FCF Conversion (EBITDA) 7.31% 102.34% 34.69% - 17.43% 3.75% 19.52% 30.34%
FCF Conversion (Net income) - 140.11% 71.46% - 402.06% 54.45% 103.13% 129.78%
Dividend per Share 2 - - - - - - - -
Announcement Date 3/3/20 3/2/21 3/1/22 3/7/23 3/15/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S2 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 2,079 1,580 1,915 1,957 3,872 1,860 1,874 2,016 1,918 1,804 1,859 2,074 1,969 1,882 1,936 - -
EBITDA 1 - 130.8 99.3 145.9 245.2 71.8 160.1 66.1 191.9 69.2 113.6 16.8 131 72.7 121.4 - -
EBIT - 85.4 49.9 85.7 - 1.2 108.6 -9 100.6 -12.9 -70.6 - - - - - -
Operating Margin - 5.4% 2.61% 4.38% - 0.06% 5.79% -0.45% 5.25% -0.72% -3.8% - - - - - -
Earnings before Tax (EBT) - - 49.3 97.2 - 15 38.5 -25.4 - - - - - - - - -
Net income 1 - 47.6 27.3 62.9 - 2.6 33.5 -25.4 - -11.1 -10.9 -83.8 34.25 -1.246 57.34 - -
Net margin - 3.01% 1.43% 3.21% - 0.14% 1.79% -1.26% - -0.62% -0.59% -4.04% 1.74% -0.07% 2.96% - -
EPS 2 - 0.2700 - - - - - - - -0.0600 -0.0700 -0.4900 0.1999 -0.007270 0.3346 - -
Dividend per Share 2 - - - - - - - - - - - - - - - - -
Announcement Date 3/2/21 3/1/22 4/28/22 8/15/22 8/15/22 10/27/22 3/7/23 4/27/23 8/10/23 10/26/23 3/15/24 4/25/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 287 443 337 227
Net Cash position 1 191 578 672 - - - - -
Leverage (Debt/EBITDA) - - - - 0.6419 x 1.249 x 0.7196 x 0.4486 x
Free Cash Flow 1 3.4 517 183 - 78 13.3 91.4 153
ROE (net income / shareholders' equity) -4.22% 81.8% 33% - 1.96% 8.88% 12.9% 14.4%
ROA (Net income/ Total Assets) -2.11% 35.2% 13.7% - 0.76% 3.23% 6.28% 7.86%
Assets 1 483.2 1,048 1,867 - 2,558 756.2 1,413 1,504
Book Value Per Share 2 1.500 3.780 5.160 - 5.970 6.060 7.000 7.990
Cash Flow per Share 2 0.2600 3.390 2.270 - 2.180 1.470 2.170 2.710
Capex 1 38.8 84.5 252 - 306 294 229 230
Capex / Sales 2.14% 2.25% 4.2% - 4.03% 3.76% 2.79% 2.68%
Announcement Date 3/3/20 3/2/21 3/1/22 3/7/23 3/15/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for HelloFresh SE

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
17
Last Close Price
6.744 EUR
Average target price
9.824 EUR
Spread / Average Target
+45.67%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Food Retail & Distribution

1st Jan change Capi.
HELLOFRESH SE Stock HelloFresh SE
-52.87% 1.21B
WALMART INC. Stock Walmart Inc.
+14.48% 485B
KROGER CO. (THE) Stock Kroger Co. (The)
+21.40% 40.05B
SYSCO CORPORATION Stock Sysco Corporation
+5.39% 38.37B
AHOLD DELHAIZE N.V. Stock Ahold Delhaize N.V.
+7.63% 28.47B
WOOLWORTHS GROUP LIMITED Stock Woolworths Group Limited
-15.08% 25.16B
TESCO PLC Stock Tesco PLC
-0.55% 25.08B
AEON CO., LTD. Stock Aeon Co., Ltd.
+4.35% 17.88B
GEORGE WESTON LIMITED Stock George Weston Limited
+11.96% 17.99B
CP ALL Stock CP ALL
+1.34% 13.77B
Other Food Retail & Distribution
  1. Stock Market
  2. Equities
  3. HFG Stock
  4. Financials HelloFresh SE