XETRHLE
Market cap9.95bUSD
Dec 20, Last price
85.80EUR
1D
0.00%
1Q
-1.94%
Jan 2017
139.40%
IPO
193.74%
Name
HELLA GmbH & Co KGaA
Chart & Performance
Profile
HELLA GmbH & Co. KGaA, together with its subsidiaries, develops, manufactures, and sells lighting systems and electronic components for automotive industry worldwide. It operates through three segments: Automotive, Aftermarket, and Special Applications. The Automotive segment offers headlamps, rear combination lamps, car body and interior lighting products, and radomes; and body electronics, energy management, lighting electronics, and power steering solutions, as well as driver assistance systems and components, including sensors and engine compartment actuators. The Aftermarket segment produces and sells automotive parts and accessories primarily in the areas of lighting, electrics, and electronics; and provides workshop solutions in the areas of diagnostics and calibration, as well as various services for wholesalers and workshops. The Special Applications segment develops, manufactures, and markets lighting technology and electronic products for special vehicles comprising construction and agricultural machinery, buses, caravans, and marine vessels. The company was formerly known as HELLA KGaA Hueck & Co. and changed its name to HELLA GmbH & Co. KGaA in October 2017. HELLA GmbH & Co. KGaA was founded in 1899 and is headquartered in Lippstadt, Germany. HELLA GmbH & Co. KGaA is a subsidiary of Faurecia S.E.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2022‑05 | 2021‑05 | 2020‑05 | 2019‑05 | 2018‑05 | 2017‑05 | 2016‑05 | 2015‑05 | |
Income | ||||||||||
Revenues | 7,954,141 25.73% | 7,560,094 18.50% | 6,326,117 -0.84% | |||||||
Cost of revenue | 6,809,603 | 7,217,818 | 6,129,972 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,144,538 | 342,277 | 196,145 | |||||||
NOPBT Margin | 14.39% | 4.53% | 3.10% | |||||||
Operating Taxes | 130,658 | 10,183 | 70,028 | |||||||
Tax Rate | 11.42% | 2.98% | 35.70% | |||||||
NOPAT | 1,013,880 | 332,094 | 126,117 | |||||||
Net income | 263,919 45.60% | 600,905 67.72% | 181,261 -49.41% | |||||||
Dividends | (320,243) | (54,496) | (106,927) | |||||||
Dividend yield | 3.49% | 0.65% | 1.44% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 434,288 | 253,861 | 32,521 | |||||||
Long-term debt | 840,375 | 1,174,952 | 1,267,634 | |||||||
Deferred revenue | 119,149 | 136,675 | ||||||||
Other long-term liabilities | 598,014 | 615,414 | 515,221 | |||||||
Net debt | (274,539) | (406,792) | 377,891 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 825,694 | 625,521 | 292,472 | |||||||
CAPEX | (635,186) | (403,282) | (580,485) | |||||||
Cash from investing activities | (538,497) | 127,466 | (562,658) | |||||||
Cash from financing activities | (469,261) | (35,192) | (149,249) | |||||||
FCF | (523,608) | (455,604) | (448,071) | |||||||
Balance | ||||||||||
Cash | 1,189,801 | 1,440,715 | 990,688 | |||||||
Long term investments | 359,401 | 394,890 | (68,424) | |||||||
Excess cash | 1,151,495 | 1,457,600 | 605,958 | |||||||
Stockholders' equity | 2,647,692 | 2,810,835 | 2,567,510 | |||||||
Invested Capital | 4,983,999 | 3,593,681 | 3,704,345 | |||||||
ROIC | 23.34% | 10.27% | 3.83% | |||||||
ROCE | 17.42% | 6.35% | 4.50% | |||||||
EV | ||||||||||
Common stock shares outstanding | 111,111 | 111,111 | 111,111 | |||||||
Price | 82.50 23.13% | 75.85 34.25% | 67.00 18.58% | |||||||
Market cap | 9,166,667 23.13% | 8,427,778 34.25% | 7,444,445 18.58% | |||||||
EV | 8,896,625 | 8,024,733 | 7,825,188 | |||||||
EBITDA | 1,678,983 | 770,938 | 621,066 | |||||||
EV/EBITDA | 5.30 | 10.41 | 12.60 | |||||||
Interest | 75,692 | 33,650 | 25,547 | |||||||
Interest/NOPBT | 6.61% | 9.83% | 13.02% |