Data is not available at this time.
HeidelbergCement AG is a global leader in the construction materials industry, specializing in the production and distribution of cement, aggregates, ready-mixed concrete, and asphalt. The company operates across multiple geographies, serving diverse construction needs from infrastructure projects like tunnels and bridges to commercial and residential buildings. Its vertically integrated model ensures control over raw materials, production, and distribution, enhancing cost efficiency and supply chain resilience. HeidelbergCement holds a strong market position, particularly in Europe and North America, supported by its extensive network of production sites and a reputation for quality and sustainability. The company actively invests in innovative and eco-friendly construction solutions, aligning with global trends toward decarbonization and circular economy practices. Its diversified product portfolio and strategic acquisitions further solidify its competitive edge in a capital-intensive and cyclical industry.
In its latest fiscal year, HeidelbergCement reported revenue of €21.2 billion, reflecting its scale in the construction materials sector. Net income stood at €1.78 billion, translating to a diluted EPS of €9.67, indicating robust profitability. Operating cash flow was €3.23 billion, underscoring efficient operations, while capital expenditures of €1.32 billion highlight ongoing investments in capacity and sustainability initiatives.
The company demonstrates strong earnings power, with operating cash flow comfortably covering capital expenditures. Its ability to generate consistent cash flows supports reinvestment in growth and shareholder returns. The capital efficiency is evident in its ability to maintain profitability despite the cyclical nature of the construction industry and rising input costs.
HeidelbergCement maintains a solid balance sheet with €3.22 billion in cash and equivalents, providing liquidity for operational needs and strategic initiatives. Total debt of €8.56 billion is manageable given the company’s cash flow generation and market position. The balance sheet reflects prudent financial management, with sufficient flexibility to navigate industry volatility.
The company has shown resilience in growth, supported by global infrastructure demand and urbanization trends. Its dividend policy, with a payout of €3.3 per share, reflects a commitment to returning capital to shareholders while retaining funds for growth. Future growth is expected to be driven by sustainability-focused innovations and strategic market expansions.
With a market capitalization of approximately €31.3 billion and a beta of 1.14, HeidelbergCement is viewed as a stable yet moderately volatile investment in the materials sector. The valuation reflects its industry leadership, cash flow stability, and growth potential, though it remains sensitive to macroeconomic conditions and construction activity cycles.
HeidelbergCement’s strategic advantages include its global footprint, diversified product mix, and focus on sustainable construction solutions. The outlook remains positive, supported by long-term infrastructure demand and the company’s initiatives in carbon reduction. Challenges include regulatory pressures and input cost inflation, but its operational scale and innovation pipeline position it well for sustained performance.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |