First Time Loading...

Hornbach Holding AG & Co KGaA
XETRA:HBH

Watchlist Manager
Hornbach Holding AG & Co KGaA Logo
Hornbach Holding AG & Co KGaA
XETRA:HBH
Watchlist
Price: 78.1 EUR -1.14% Market Closed
Updated: May 22, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

6.2B
-1%
Revenue
Growth Rates:
1 Year
0%
3 Years
+13%
5 Years
+44%
7 Years
+57%
10 Years
+87%
185.2m
+0.3%
Operating Income
Growth Rates:
1 Year
-35%
3 Years
-51%
5 Years
+34%
7 Years
+26%
10 Years
+26%
101.2m
+0.8%
Net Income
Growth Rates:
1 Year
-47%
3 Years
-48%
5 Years
+43%
7 Years
+22%
10 Years
+51%

Earnings Waterfall
Hornbach Holding AG & Co KGaA

Revenue
6.2B EUR
Cost of Revenue
-4.1B EUR
Gross Profit
2.1B EUR
Operating Expenses
-1.9B EUR
Operating Income
185.2m EUR
Other Expenses
-84m EUR
Net Income
101.2m EUR

Income Statement
Hornbach Holding AG & Co KGaA

Rotate your device to view
Income Statement
Currency: EUR
Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Feb-2015 May-2015 Aug-2015 Nov-2015 Feb-2016 May-2016 Aug-2016 Nov-2016 Feb-2017 May-2017 Aug-2017 Nov-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Nov-2020 Feb-2021 May-2021 Aug-2021 Nov-2021 Feb-2022 May-2022 Aug-2022 Nov-2022 Feb-2023 May-2023 Aug-2023 Nov-2023
Revenue
Revenue
3 304
N/A
3 369
+2%
3 513
+4%
3 514
+0%
3 539
+1%
3 572
+1%
3 589
+0%
3 651
+2%
3 701
+1%
3 755
+1%
3 819
+2%
3 887
+2%
3 930
+1%
3 941
+0%
4 020
+2%
4 065
+1%
4 103
+1%
4 141
+1%
4 173
+1%
4 221
+1%
4 299
+2%
4 362
+1%
4 473
+3%
4 578
+2%
4 632
+1%
4 729
+2%
4 968
+5%
5 255
+6%
5 487
+4%
5 456
-1%
5 557
+2%
5 616
+1%
5 646
+1%
5 875
+4%
6 010
+2%
6 046
+1%
6 191
+2%
6 263
+1%
6 223
-1%
6 241
+0%
6 180
-1%
Gross Profit
Cost of Revenue
(2 098)
(2 135)
(2 216)
(2 213)
(2 222)
(2 238)
(2 246)
(2 288)
(2 328)
(2 366)
(2 417)
(2 466)
(2 494)
(2 499)
(2 545)
(2 574)
(2 600)
(2 627)
(2 654)
(2 689)
(2 746)
(2 792)
(2 867)
(2 939)
(2 974)
(3 035)
(3 192)
(3 382)
(3 537)
(3 533)
(3 605)
(3 641)
(3 667)
(3 817)
(3 928)
(3 987)
(4 112)
(4 173)
(4 157)
(4 171)
(4 114)
Gross Profit
1 206
N/A
1 234
+2%
1 297
+5%
1 302
+0%
1 317
+1%
1 334
+1%
1 342
+1%
1 363
+2%
1 373
+1%
1 390
+1%
1 402
+1%
1 422
+1%
1 436
+1%
1 442
+0%
1 475
+2%
1 491
+1%
1 503
+1%
1 514
+1%
1 519
+0%
1 532
+1%
1 553
+1%
1 570
+1%
1 606
+2%
1 639
+2%
1 658
+1%
1 694
+2%
1 776
+5%
1 874
+6%
1 951
+4%
1 923
-1%
1 952
+2%
1 975
+1%
1 980
+0%
2 058
+4%
2 082
+1%
2 058
-1%
2 079
+1%
2 090
+1%
2 066
-1%
2 070
+0%
2 066
0%
Operating Income
Operating Expenses
(1 059)
(1 074)
(1 099)
(1 126)
(1 139)
(1 169)
(1 187)
(1 198)
(1 224)
(1 237)
(1 265)
(1 283)
(1 289)
(1 288)
(1 302)
(1 311)
(1 324)
(1 357)
(1 371)
(1 386)
(1 415)
(1 452)
(1 468)
(1 480)
(1 479)
(1 483)
(1 486)
(1 518)
(1 569)
(1 614)
(1 645)
(1 662)
(1 677)
(1 698)
(1 748)
(1 765)
(1 793)
(1 802)
(1 846)
(1 886)
(1 881)
Selling, General & Administrative
(1 059)
(994)
(1 092)
(1 116)
(1 128)
(1 086)
(1 181)
(1 196)
(1 223)
(1 160)
(1 253)
(1 274)
(1 282)
(1 196)
(1 312)
(1 321)
(1 335)
(1 262)
(1 381)
(1 393)
(1 422)
(1 340)
(1 476)
(1 492)
(1 491)
(1 292)
(1 500)
(1 530)
(1 579)
(1 418)
(1 645)
(1 666)
(1 678)
(1 488)
(1 752)
(1 776)
(1 808)
(1 601)
(1 857)
(1 894)
(1 892)
Depreciation & Amortization
0
(75)
0
0
0
(78)
0
0
0
(97)
0
0
0
(97)
0
0
0
(102)
0
0
0
(115)
0
0
0
(207)
0
0
0
(206)
0
0
0
(213)
0
0
0
(215)
0
0
0
Other Operating Expenses
0
(5)
(7)
(10)
(11)
(6)
(6)
(3)
(2)
20
(12)
(9)
(7)
5
10
10
11
8
10
7
7
4
8
12
13
16
15
12
10
11
0
5
1
3
5
11
15
14
10
8
11
Operating Income
147
N/A
160
+9%
198
+23%
176
-11%
178
+1%
165
-8%
156
-5%
164
+6%
148
-10%
153
+3%
137
-10%
139
+1%
147
+6%
154
+4%
173
+13%
180
+4%
180
0%
158
-12%
148
-6%
146
-1%
138
-6%
118
-14%
138
+17%
159
+15%
179
+13%
211
+18%
290
+37%
356
+23%
382
+7%
309
-19%
489
+58%
495
+1%
484
-2%
360
-26%
334
-7%
294
-12%
287
-2%
288
+0%
220
-24%
185
-16%
185
+0%
Pre-Tax Income
Interest Income Expense
(32)
(31)
(30)
(30)
(29)
(24)
(24)
(25)
(24)
(23)
(28)
(27)
(27)
(26)
(25)
(24)
(24)
(27)
(24)
(23)
(23)
(19)
(28)
(34)
(41)
(45)
(47)
(46)
(45)
(44)
(22)
(22)
(22)
(38)
(43)
(44)
(45)
(37)
(46)
(46)
(45)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(16)
0
0
0
3
0
0
0
2
0
0
0
0
0
0
0
1
0
(6)
(6)
2
0
0
0
(6)
0
0
0
(31)
0
0
0
Total Other Income
(3)
(1)
(3)
(2)
(2)
(1)
2
4
4
(1)
0
(1)
(2)
(1)
(1)
(1)
(3)
(1)
(5)
(3)
(0)
(1)
1
(0)
0
(1)
1
1
(2)
(1)
(2)
(2)
1
(1)
7
12
9
(2)
(3)
(6)
(5)
Pre-Tax Income
112
N/A
128
+14%
165
+29%
144
-12%
147
+2%
140
-5%
134
-4%
143
+6%
128
-10%
113
-12%
109
-3%
111
+2%
119
+7%
130
+9%
148
+13%
155
+5%
153
-1%
132
-14%
119
-10%
120
+1%
115
-4%
99
-14%
111
+12%
124
+12%
139
+12%
166
+20%
245
+47%
304
+24%
329
+8%
266
-19%
466
+75%
471
+1%
463
-2%
314
-32%
298
-5%
262
-12%
251
-4%
218
-13%
171
-22%
132
-23%
136
+2%
Net Income
Tax Provision
(33)
(42)
(54)
(46)
(45)
(33)
(30)
(28)
(24)
(15)
(13)
(17)
(20)
(40)
(45)
(47)
(45)
(36)
(33)
(34)
(33)
(23)
(27)
(27)
(29)
(43)
(61)
(79)
(86)
(65)
(120)
(119)
(114)
(70)
(65)
(56)
(57)
(50)
(39)
(28)
(29)
Income from Continuing Operations
80
86
111
98
102
107
105
115
104
98
96
95
99
90
103
108
108
96
86
86
82
75
84
98
109
123
184
226
243
201
345
352
349
245
233
206
194
168
132
104
107
Income to Minority Interest
(12)
(13)
(19)
(16)
(16)
(16)
(16)
(19)
(16)
(17)
(16)
(15)
(16)
(12)
(16)
(16)
(16)
(14)
(12)
(12)
(12)
(10)
(11)
(14)
(16)
(18)
(32)
(43)
(47)
(36)
(35)
(36)
(35)
(45)
(29)
(11)
(4)
(11)
(7)
(4)
(6)
Net Income (Common)
67
N/A
73
+8%
91
+26%
81
-11%
85
+4%
90
+7%
88
-2%
96
+9%
88
-9%
81
-8%
80
-1%
79
-1%
83
+4%
77
-6%
87
+13%
91
+5%
91
+0%
82
-11%
74
-10%
74
N/A
71
-4%
65
-8%
73
+11%
84
+16%
93
+11%
105
+12%
151
+44%
183
+21%
196
+7%
165
-16%
216
+31%
221
+3%
219
-1%
200
-9%
205
+3%
195
-5%
190
-2%
157
-17%
125
-20%
100
-20%
101
+1%
EPS (Diluted)
4.2
N/A
4.53
+8%
5.72
+26%
5.08
-11%
5.3
+4%
5.63
+6%
5.51
-2%
6.01
+9%
5.49
-9%
5.04
-8%
5
-1%
4.96
-1%
5.16
+4%
4.84
-6%
5.46
+13%
5.72
+5%
5.73
+0%
5.11
-11%
4.62
-10%
4.62
N/A
4.42
-4%
4.08
-8%
4.54
+11%
5.26
+16%
5.84
+11%
6.56
+12%
9.47
+44%
11.42
+21%
12.26
+7%
10.33
-16%
13.49
+31%
13.83
+3%
13.66
-1%
12.48
-9%
12.79
+2%
12.16
-5%
11.89
-2%
9.83
-17%
7.83
-20%
6.29
-20%
6.35
+1%

See Also

Summary
HBH intrinsic value, competitors valuation, and company profile.
DCF Valuation
HBH stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HBH stock valuation using valuation multiples.
Wall Street Estimates
HBH price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HBH stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 139,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.