HeidelbergCement AG (HDELY) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд €	14.53	16.82	19.32	17.16	14.51	2.35	3.17	2.05	2.78	15.45	4.97	-28.14
Выручка, млрд €	13.46	15.17	17.27	18.07	18.85	17.61	18.72	21.1	21.26	21.18	19.51	2.44
Чистая прибыль, млрд €	0.8001	0.7062	0.9177	1.14	1.09	-1.94	1.76	1.6	1.93	1.93	0.8880	12.11
EV, млрд €	19.53	25.66	27.87	25.33	21.84	8.34	7.23	7.24	8.35	8.35	10.60	-17.49
EBIT, млрд €	1.78	1.89	2.05	1.88	2.19	3.03	2.39	2.51	2.79	2.79	2.58	4.96
EBITDA, млрд €	2.58	2.92	3.23	3.01	3.57	4.4	3.65	3.77	4.02	4.02	3.88	2.40
OIBDA, млрд €					4.56	5.01	4.5	4.65	5.12		4.77	2.34
Баланс стоимость, млрд €	14.92	16.09	14.56	15.43	16.99	13.27	15.44	16.54	17.24	17.24	15.90	0.29
FCF, млрд €	0.5416	0.8341	1	0.9075	1.48	2.06	0.9765	1.09	1.88	1.88	1.50	4.90
Операционный денежный поток, млрд €	1.45	1.87	2.04	1.97	2.66	3.03	2.4	2.42	3.21	3.21	2.74	3.83
Операционная прибыль, млрд €	1.85	1.98	2.19	1.98	2.19	-0.4321	2.61	2.48	3.02	2.79	1.97	6.64
Операционные расходы, млрд €	6.48	7.62	8.78	9.06	9.56	9.08	9.39	10.35	10.18	5.71	9.71	1.26
CAPEX, млрд €	0.9077	1.04	1.04	1.06	1.18	0.9693	1.42	1.34	1.33	1.33	1.25	2.42

	2019Q4	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд €		2.69	3.61	2.75		2.12	8.7	1.86	12.43	2.83	2.93	2.91			4.59	9.36
Выручка, млрд €				9.78		9.95	5.6	11.15	5.24	10.47	5.39	10.71	5.01	5.01	7.32	-13.71
Чистая прибыль, млрд €					0.2708	0.5416	0.5378	1.06	0.3793	0.7187	0.637	1.21	0.29	0.2872	0.6286	-16.76
EV, млрд €				6.81		9.08	0.0064	8.29	20.9	9.62	7.84	8.34	10.48	10.31	9.32	1.40
EBIT, млрд €					0.4016	0.8031	0.6431	1.41	0.55	1.7	0.8167	0.3613	0.5524	0.5524	0.7966	-20.13
EBITDA, млрд €				1.96		1.42	0.8102	2.06	0.8517	1.7	0.9991	0.9991	0.8654	0.8654	1.09	-12.63
OIBDA, млрд €										1.23	1.18	1.48	1.13	1.18	1.24	-0.83
Баланс стоимость, млрд €					9.91	16.33	16.54	16.54	16.49	16.49	17.24	17.24	17.52	17.52	17.20	1.22
FCF, млрд €				1.21		-0.5833	0.8708	1.67	-0.243	-0.4982	1.21	1.21	-0.1839	-0.1839	0.3108	-18.07
Операционный денежный поток, млрд €					-0.069	-0.1379	1.28	2.56	0.0124	0.0247	1.59	1.59	0.0279	0.0279	0.6521	2.47
Операционная прибыль, млрд €				2.25		0.8031	0.6431	1.41	0.55	1.1	0.8167	1.69	0.5524	0.6012	0.9521	-11.38
Операционные расходы, млрд €	2.48					2.8	2.6	2.93	2.57	2.91	2.54	2.8	2.64	2.52	2.68	-2.84
CAPEX, млрд €					0.2183	0.4454	0.4083	0.8898	0.2553	0.5229	0.3807	0.3807	0.2118	0.2118	0.3416	-16.54

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд €			1.34	1.96	2.1	2.58	3.52	2.84	3.1	1.4	3.27	3.27	2.83	-1.46
Short Term Investments €			0.0751	0.0194	0.0103	0.01	0.01	-1	-1.17	0.0114	0.0287	0.0123	-0.4240	23.47
Long term investments €	1.66	0.2235	1.78	2.3	2.1	2.01	2.01						2.04	2.46
Total Receivables €			1.84	2.47	2.47	2.41	2.25	1.76	2.1	2.08	2.05	2.57	2.05	-1.84
Total Current Assets €			4.71	6.71	6.69	7.49	8.33	7.31	8.14	7.12	8.82	8.8	7.94	1.15
Чистые активы, млрд €		1.11	8.94	12.8	11.7	11.82	13.39	11.96	12.23	11.93		7.81	12.27	0.19
Активы, млрд €			28.37	37.15	34.56	35.78	38.59	32.34	33.71	33.26	35.47	36.35	34.67	-1.67
Short Term Debt €			1.51	2.32	1.79	1.26	2.38	1	1.48	0.508	2.16	2.16	1.51	-1.92
Long Term Debt €			4.83	8.48	8.85	9.48	8.46	7.83	5.67	5.33	5.44	5.44	6.55	-8.45
Задолженность, млрд €			12.4	19.28	18.51	18.96	20.08	17.79	17.05	15.63	17.1	17.97	17.53	-3.16
Чистый долг, млрд €			4.99	8.81	8.51	8.12	8.28	6.83	4.87	5.22	5.35	5.35	6.11	-8.36
Долг, млрд €			6.34	10.8	10.64	10.74	10.84	8.84	7.15	6.62	8.62	7.6	8.41	-4.48
Interest income €				0.066	0.0566	0.0491	0.052	0.0401	0.0348	0.1435	0.0767		0.0694	8.08
Расходы на обслуживание долга €			0.4983	0.4895	0.3947	0.3454	0.3615	0.2781	0.2292	0.1512	0.2187	0.2068	0.2477	-9.56
Чист. проц. доходы, млрд €				-0.4543	-0.3725	-0.3499	-0.326	-0.271	-0.2243	-0.0331	-0.1872	0.0859	-0.2083	-10.50
Goodwill €		9.6	10.18	11.83	11.11	11.45	11.78	8.59	8.16	8.37	8.34		9.05	-6.67
Амортизация, млрд €			0.8012	1.03	1.18	1.13	1.38	1.37	1.26	1.26	1.23	1.24	1.30	-2.28
Себестоимость, млрд €			5.45	5.86	6.73	7.4	7.5	6.52	7.22	8.67	8.06	12.68	7.59	1.45
Товарно материальные запасы €			1.42	2.04	1.87	2.02	2.15	1.96	2.19	2.64	2.67	2.67	2.32	4.43

	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд €																	3.1		1.75	1.45	1.45	1.26	1.26	3.27	3.27	1.8	1.8	2.28	7.39
Short Term Investments €										0.01	-1.27		-1				-1.17		-0.1518	0.0114	0.0114		16.15	0.0287	0.0123			3.24	1.53
Long term investments €	2.23	0.2687	0.1123	0.1039	2.09	2.01	1.94	1.94	2.01	2.01																		1.98	0.00
Total Receivables €																		3.4	2.71	2.08	2.62	2.73	3.03	2.05	2.05	2.62	2.62	2.47	-2.87
Total Current Assets €																		8.03	8.03	7.12	7.07	7.85	7.85	8.82	8.8	8.23	8.23	8.39	0.95
Чистые активы, млрд €												11.96	11.96	11.67	11.67	12.23	12.23	12.45	12.45	11.93	11.93							12.20	-0.50
Активы, млрд €																	33.71		34.76	33.26	34.09	33.68	33.68	35.47	36.35	35.35	35.35	35.24	0.97
Short Term Debt €																	1.48		2.38	0.58	0.7769	1.69	1.74	2.16	2.16	2.49	2.49	2.21	7.43
Long Term Debt €								8.97	9.81	8.46	9.29		7.83		8.25		5.67		6.33				6.34		5.44			6.41	-7.99
Задолженность, млрд €																	17.05		17.31	15.63	16.47	16.12	13.4	17.1	17.97	16.8	16.8	16.41	4.63
Чистый долг, млрд €																	4.87		6.96	5.46	5.66	6.77	6.82	5.16	5.35	6.83	6.83	6.20	0.03
Долг, млрд €															9.35		7.15		8.71		7.69	8.68	8.08	8.42	8.62	8.64	8.64	8.48	1.35
Interest income €									0.011	0.012																		0.0115	4.45
Расходы на обслуживание долга €					0.0815	0.1053	0.0809	0.0809	0.0805	0.1193											0.0753		0.0963		0.1105		0.1305	0.1064	1.81
Чист. проц. доходы, млрд €									-0.1109	-0.0362																		-0.0736	-42.87
Goodwill €													8.59		7.87		8.16		0.2057	8.37	8.37	8.43	8.43	8.34	8.34			8.38	-0.07
Амортизация, млрд €										0.3582									0.6169	0.1671	0.647	0.3018	0.000122	0.1824	0.6378	0.313	0.313	0.2893	380.66
Себестоимость, млрд €										1.69									6.34	2.28	6.8	2.07	6.46	1.96	6.22	1.89	1.89	3.68	-21.79
Товарно материальные запасы €																		2.6	2.56	2.67	2.67	2.66	2.63	2.67	2.67	2.74	2.74	2.69	0.82

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	5.2	6.13	6.02	7.52	-3.01	-0.2765	2.69	8.45	10.43			10.43	3.66	-228.22
Цена акции ао			21.58	12.22	14.47	14.93	13.47	11.32	17.83	24.31	37.78	37.78	20.94	22.91
Число акций ао, млн	939.58	992.28	992.08	992.08	992.08	198.42	193.09	189.03	185.01			185.01	351.53	-28.53
FCF/акцию	0.5764	0.8406	1.01	0.9147	1.49	10.37	5.06	5.74	10.14			10.14	6.56	46.75

	2019Q4	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS					0.2025	0.4998	0.4928	0.5215	0.2585	3.86	3.46	6.57	1.59	1.58			3.41	-16.36
Цена акции ао					13.48	11.04	9.35	9.91	13.35	15.22	15.92	15.8			37.78	37.78	24.50	19.94
Число акций ао, млн		198.42	198.42	193.09		191.84	931.11	187.62	930.93	186.19	183.83	184.32					334.58	-0.35
FCF/акцию	1.18					-3.04	0.9352	8.89	-0.261	-2.68	6.58	6.56	-1.01	-1.01			1.69	-17.73

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			5.36	4.39	6.3	7.41	6.42	-14.6	11.39	9.99	11.42			11.19	11.99	4.92	12.21
ROA, %			2.82	1.9	2.66	3.19	2.83	-5.99	5.22	4.77	5.61			5.31	7.15	2.49	14.67
ROIC, %			4.43	3.53	4.9	5.81	5.42	-8.22	9.72	8.98	9.72			8.17	15.20	5.12	12.39
ROS, %					5.32	6.32	5.79	-11	9.4	7.57	9.07	9.11	9.11	9.11	14.17	8.85	-0.62
ROCE, %				10.55	12.8	11.2	11.82	20.84	14.32	9.25	9.94		15.18	15.18	16.48	13.91	-6.14
Ebit margin, %							11.6	12.16	12.75	11.88	13.13		13.17	13.17		12.62	1.61
Рентаб EBITDA, %				19.24	18.73	16.67	18.94	25	19.48	17.87	18.93		19	19	29.63	20.06	-5.34
Чистая рентаб, %			5.94	4.66	5.32	6.32	5.79	-11	9.4	7.57	9.07			9.11	14.17	4.17	9.39
Operation Margin, %					12.67	10.98	11.6	-2.45	13.96	11.74	14.22	13.17	13.17	13.17	20.09	13.25	-1.16
Чистая процентная маржа, %	5.35	3.85	5.94	4.66	5.32	6.32	5.79	-12.15	9.4					9.4	4.85	2.94	12.06
Доходность FCF, %		3.68	3.73	4.96	5.19	5.29	10.2	87.62	30.8	52.93	67.48					49.81	45.92

	2018Q4	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %								3.25	3.32	3.25	6.38	2.3	4.36	3.84	7.21	1.71	1.66		11.99	3.76	-17.56
ROA, %								1.49	1.56	1.62	3.09	1.13	2.13	1.84	3.37	0.8088	0.8124		7.15	1.79	-17.53
ROIC, %	1.67	1.13			-6.09	3.24	2.54	3.24	3.08				3.91			2.15	2.14		15.20	2.90	-7.96
ROS, %									5.44	9.6	9.47	7.24	6.86	11.82	11.31	5.79	5.73	9.11	14.17	8.75	-5.08
ROCE, %									4.6	3.65	8	3.13	6.2	2.95	1.29	1.96	1.96	15.18	16.48	4.67	38.77
Ebit margin, %													16.21	15.16	3.37	11.03	11.03	13.17		10.75	-2.78
Рентаб EBITDA, %									14.27	14.46	18.46	16.25	16.21	18.54	9.33	17.28	17.28	19	29.63	16.29	0.49
Чистая рентаб, %				7.39					5.44	9.6	9.47	7.24	6.86	11.82	11.31	5.79	5.73		14.17	8.30	-3.54
Operation Margin, %									8.07	11.48	12.66	10.49	10.5	15.16	15.78	11.03	12.01	13.17	20.09	13.43	-2.78
Доходность FCF, %	7.73		5.22	8.13					-27.55	10	89.72	-1.95	-17.58	41.34	41.53					30.61	-14.28

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	18.15	23.82	21.05	15.02	13.3	-1.21	1.8	1.27	1.55			1.55	18.34	3.34	-34.94
P/BV	0.9738	1.05	1.33	1.11	0.8543	0.1769	0.2054	0.1146	0.163			0.1632	2.28	0.3028	-28.20
P/S	1.08	1.11	1.12	0.9497	0.7698	0.1334	0.1694	0.0958	0.1409			0.1416	2.79	0.2619	-28.80
P/FCF			19.27	18.91	9.8	1.14	3.25	1.89	1.48	8.24	8.24	8.24	14.05	4.62	20.45
E/P			0.0475	0.0666	0.0752	-0.8249	0.5548	0.7789	0.6941	0.1248	0.1248	0.1248	2.06	0.4555	-25.80
EV/EBIT					4.94	4.32	3.02	2.89	2.99	2.99	2.99	2.99		2.98	-0.20
EV/EBITDA	7.58	8.79	8.62	8.41	6.11	1.9	1.98	1.92	2.07			2.08	9.60	2.80	-19.46
EV/S			1.61	1.4	1.16	0.474	0.386	0.3432	0.3927	0.3944	0.3944	0.3944	2.82	0.3821	0.43
EV/FCF			27.8	27.91	14.75	4.06	7.4	6.67	4.45	4.45	4.45	4.45	21.79	5.48	-9.67
Debt/EBITDA			3.29	3.57	3.04	2.01	1.96	1.76	2.14	1.89	1.89	1.89	1.63	1.93	-0.72
Netdebt/Ebitda			2.63	2.7	2.32	1.55	1.33	1.38	1.33	1.33	1.33	1.33	0.93	1.34	0.00
Debt/Ratio			0.308	0.3002	0.2809	0.2733	0.2122	0.1991	0.243	0.209	0.209	0.209	0.17	0.2145	-0.30
Debt/Equity			0.7312	0.6962	0.6382	0.666	0.4635	0.4003	0.4999	0.9727	0.9782	0.9782	0.71	0.6629	16.11
Debt/Net Income			11.6	9.4	9.94	-4.56	4.07	4.15	4.47	3.94	3.94	3.94	0.50	4.11	-0.65
PEG											-0.2523	-0.2523		-0.2523	0.00
Бета								1.42	1.46	3.16	-0.1087	-0.1087	0.34	1.48	-152.60
Индекс Альтмана			2.34	2.28	2.25	2.05	2.61	2.52	2.33	2.37	2.36	2.36	7.44	2.44	-1.99

	2018Q2	2018Q3	2018Q4	2019Q2	2019Q3	2019Q4	2020Q4	2021Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E									5.49	3.91	16.19	1.76	32.78	1.44	1.09	1.13	1.29	1.45			18.34	1.28	0.14
P/BV									0.1784	0.1296	0.5263	0.1124	0.7539	0.1384	0.146	0.1624	0.1966	0.1875			2.28	0.1662	6.26
P/S						3.14				0.2128	1.55	0.1668	2.37	0.1184	0.0969	0.1085	0.1171	0.1342			2.79	0.1150	2.54
P/FCF					19.15	12.29				-3.63	10	1.11	-51.17	-5.69	2.42	2.41				8.24	14.05	-8.7580	-169.40
E/P								0.1045	0.1822	0.2558	0.0618	0.5674	0.0305	0.2537	0.2177	0.4156				0.1248	2.06	0.2085	32.55
EV/EBIT														5.67	9.6	23.08	18.97	18.66		2.99		14.66	-20.81
EV/EBITDA						22.91				6.39	0.0072	1.79	3.76	1.78	1.4	2.26	2.82	2.76			9.60	2.20	9.17
EV/S				2.39	4.76	4.74				0.9124				0.9187	1.46	0.7788	2.09	2.06		0.3944	2.82	1.36	-23.03
EV/FCF			20.94		32.28	18.55				-15.56				-19.31	6.48	6.89	-56.98	-56.06		4.45	21.79	-19.0440	-7.24
Debt/EBITDA						11.44				6.13		3.46	9.43	4.76	8.43	8.63	9.98	9.98		1.89	1.63	7.78	-25.85
Netdebt/Ebitda										4.9	6.74	2.75	7.95	4.01	5.16	5.36	7.9	7.9		1.33	0.93	5.53	-23.75
Debt/Ratio							0.2733	0.2874	0.2122	0.2505				0.2398	0.2375	0.2371	0.2443	0.2443		0.209	0.17	0.2344	-2.52
Debt/Equity							0.666	0.6627	0.4635	0.5332				0.4899	0.4886	0.4999	0.4928	0.4928		0.9782	0.71	0.5905	14.89
Debt/Net Income							17.78	24.75	14.26	16.08				11.24	13.23	7.12	29.78	30.08		3.94	0.50	16.83	-21.51
PEG																				-0.2523		-0.2523	0.00
Бета																			-5.89	-0.1087	0.34	-2.9993	-86.42
Индекс Альтмана	0.9109	1.53	1.54		1.51	1.63				1.59	1.9	1.9							2.37	2.36	7.44	2.02	8.22

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.1125	0.1409	0.2443	0.3175	0.377	0.4167	0.1191	0.4365	0.4841	0.4841					0.3881	3.04
Дивиденд				0.339	0.469	0.4707	0.6148	0.5338	0.0032	0.4961	0.5693	0.6516	0		0.4508	4.07
Див доход, ао, %				1.74	2.71	3.22	5.19	3.25	4.54	3.28	2.81	1.72	0	14.51	3.12	-11.95
Дивиденды / прибыль, %		17.61	34.59	34.6	32.98	38.2	-6.15	24.82	28.7	25.1			25.1	63.55	22.13	-8.06

	2014Q2	2015Q2	2016Q2	2017Q2	2018Q2	2019Q2	2020Q2	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2023Q1	2023Q2	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд								0.2183	0.2183	0.2292	0.2292	0.2292	0.2292	0.2421	0.2421	0.2731	0.2731		0.2519	3.57
Дивиденд	0.1663	0.1679	0.245	0.339	0.469	0.4707	0.6148		0.5338				0.52		0.5652				0.5409	3.73
Див доход, ао, %	0.9635	1.04	1.45	1.8	2.5	3.01	6.39		2.93				4.71		3.71			14.51	4.15	4.27
Дивиденды / прибыль, %								57.78	57.78	45.67	45.67	84.64	42.31	63.82	33.68	94.19	95.11	63.55	65.82	17.59

Other

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	CAGR 5
Всего задолженность	6.26	7.39	5.88					-2.07
CAPEX/Выручка, %		6.27	5.51	7.58	6.33	6.25		-0.06
Персонал, чел					51 209	50 780	50 997	-0.14

	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	CAGR 5
CAPEX/Выручка, %	2.44	7.07	3.56	4.23	4.23	11.63

	CAGR 5

Investing Port

HeidelbergCement AG

Reporting HeidelbergCement AG

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other