HEINEKEN NV (HNK1.DE) Fundamental Analysis & Valuation

FRA:HNK1 • NL0000009165

Current stock price

65.8 EUR
-0.26 (-0.39%)
Last:

This HNK1.DE fundamental analysis includes valuation metrics, fair value assessment, financial health analysis, profitability trends, growth metrics and dividend sustainability analysis.

5

1. HNK1.DE Profitability Analysis

1.1 Basic Checks

  • HNK1 had positive earnings in the past year.
  • In the past year HNK1 had a positive cash flow from operations.
  • HNK1 had positive earnings in each of the past 5 years.
  • In the past 5 years HNK1 always reported a positive cash flow from operatings.
HNK1.DE Yearly Net Income VS EBIT VS OCF VS FCFHNK1.DE Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 1B 2B 3B 4B 5B

1.2 Ratios

  • HNK1 has a Return On Assets (3.51%) which is comparable to the rest of the industry.
  • The Return On Equity of HNK1 (10.49%) is better than 70.00% of its industry peers.
  • HNK1 has a Return On Invested Capital of 6.10%. This is comparable to the rest of the industry: HNK1 outperforms 46.67% of its industry peers.
  • Measured over the past 3 years, the Average Return On Invested Capital for HNK1 is in line with the industry average of 7.69%.
  • The 3 year average ROIC (6.07%) for HNK1 is below the current ROIC(6.10%), indicating increased profibility in the last year.
Industry RankSector Rank
ROA 3.51%
ROE 10.49%
ROIC 6.1%
ROA(3y)3.17%
ROA(5y)4.29%
ROE(3y)8.99%
ROE(5y)11.97%
ROIC(3y)6.07%
ROIC(5y)5.99%
HNK1.DE Yearly ROA, ROE, ROICHNK1.DE Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 5 10 15

1.3 Margins

  • HNK1's Profit Margin of 6.56% is on the low side compared to the rest of the industry. HNK1 is outperformed by 60.00% of its industry peers.
  • In the last couple of years the Profit Margin of HNK1 has declined.
  • HNK1's Operating Margin of 13.39% is in line compared to the rest of the industry. HNK1 outperforms 50.00% of its industry peers.
  • In the last couple of years the Operating Margin of HNK1 has grown nicely.
  • The Gross Margin of HNK1 (20.21%) is worse than 90.00% of its industry peers.
  • In the last couple of years the Gross Margin of HNK1 has remained more or less at the same level.
Industry RankSector Rank
OM 13.39%
PM (TTM) 6.56%
GM 20.21%
OM growth 3Y-3.01%
OM growth 5Y4.62%
PM growth 3Y-11.12%
PM growth 5YN/A
GM growth 3Y-0.31%
GM growth 5Y0.02%
HNK1.DE Yearly Profit, Operating, Gross MarginsHNK1.DE Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 10 20 30 40 50

More info and screens

ROAROEROICOperating and Profit MarginShow most profitable peers

3

2. HNK1.DE Health Analysis

2.1 Basic Checks

  • HNK1 has a Return on Invested Capital (ROIC), which is just above the Cost of Capital (WACC), which means it is creating some value.
  • Compared to 1 year ago, HNK1 has less shares outstanding
  • Compared to 5 years ago, HNK1 has less shares outstanding
  • HNK1 has a worse debt/assets ratio than last year.
HNK1.DE Yearly Shares OutstandingHNK1.DE Yearly Shares OutstandingYearly Shares Outstanding 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 100M 200M 300M 400M 500M
HNK1.DE Yearly Total Debt VS Total AssetsHNK1.DE Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 10B 20B 30B 40B 50B

2.2 Solvency

  • An Altman-Z score of 1.95 indicates that HNK1 is not a great score, but indicates only limited risk for bankruptcy at the moment.
  • Looking at the Altman-Z score, with a value of 1.95, HNK1 is in line with its industry, outperforming 46.67% of the companies in the same industry.
  • The Debt to FCF ratio of HNK1 is 7.39, which is on the high side as it means it would take HNK1, 7.39 years of fcf income to pay off all of its debts.
  • HNK1 has a better Debt to FCF ratio (7.39) than 63.33% of its industry peers.
  • A Debt/Equity ratio of 0.95 indicates that HNK1 is somewhat dependend on debt financing.
  • Looking at the Debt to Equity ratio, with a value of 0.95, HNK1 is in line with its industry, outperforming 46.67% of the companies in the same industry.
Industry RankSector Rank
Debt/Equity 0.95
Debt/FCF 7.39
Altman-Z 1.95
ROIC/WACC1.06
WACC5.74%
HNK1.DE Yearly LT Debt VS Equity VS FCFHNK1.DE Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 5B 10B 15B 20B

2.3 Liquidity

  • A Current Ratio of 0.93 indicates that HNK1 may have some problems paying its short term obligations.
  • The Current ratio of HNK1 (0.93) is worse than 70.00% of its industry peers.
  • A Quick Ratio of 0.69 indicates that HNK1 may have some problems paying its short term obligations.
  • Looking at the Quick ratio, with a value of 0.69, HNK1 is in line with its industry, outperforming 46.67% of the companies in the same industry.
Industry RankSector Rank
Current Ratio 0.93
Quick Ratio 0.69
HNK1.DE Yearly Current Assets VS Current LiabilitesHNK1.DE Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 5B 10B

More info and screens

WACCDebt/EquityHow to determine the health of a companyAltman-Z scoreShow peers with great health

3

3. HNK1.DE Growth Analysis

3.1 Past

  • HNK1 shows a slight negative growth in Earnings Per Share. In the last year, the EPS has decreased by -2.15%.
  • The Earnings Per Share has been growing by 19.04% on average over the past years. This is quite good.
  • The Revenue has decreased by -3.58% in the past year.
  • The Revenue has been growing slightly by 7.83% on average over the past years.
EPS 1Y (TTM)-2.15%
EPS 3Y-0.98%
EPS 5Y19.04%
EPS Q2Q%-1.35%
Revenue 1Y (TTM)-3.58%
Revenue growth 3Y0.03%
Revenue growth 5Y7.83%
Sales Q2Q%-2.83%

3.2 Future

  • HNK1 is expected to show quite a strong growth in Earnings Per Share. In the coming years, the EPS will grow by 12.00% yearly.
  • The Revenue is expected to grow by 4.87% on average over the next years.
EPS Next Y10.21%
EPS Next 2Y9.34%
EPS Next 3Y8.67%
EPS Next 5Y12%
Revenue Next Year6.37%
Revenue Next 2Y5.17%
Revenue Next 3Y4.53%
Revenue Next 5Y4.87%

3.3 Evolution

  • Although the future EPS growth is still strong, it is not able to hold up the even more excellent growth rate of the past years.
  • The Revenue growth rate is decreasing: in the next years the growth will be less than in the last years.
HNK1.DE Yearly Revenue VS EstimatesHNK1.DE Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 10B 20B 30B
HNK1.DE Yearly EPS VS EstimatesHNK1.DE Yearly EPS VS EstimatesYearly EPS VS Estimates 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2 4 6 8

More info and screens

Find the best growth stocksShow best growing peers

5

4. HNK1.DE Valuation Analysis

4.1 Price/Earnings Ratio

  • HNK1 is valuated correctly with a Price/Earnings ratio of 13.77.
  • HNK1's Price/Earnings ratio is a bit cheaper when compared to the industry. HNK1 is cheaper than 70.00% of the companies in the same industry.
  • When comparing the Price/Earnings ratio of HNK1 to the average of the S&P500 Index (25.35), we can say HNK1 is valued slightly cheaper.
  • A Price/Forward Earnings ratio of 12.49 indicates a correct valuation of HNK1.
  • Based on the Price/Forward Earnings ratio, HNK1 is valued a bit cheaper than 66.67% of the companies in the same industry.
  • The average S&P500 Price/Forward Earnings ratio is at 22.61. HNK1 is valued slightly cheaper when compared to this.
Industry RankSector Rank
PE 13.77
Fwd PE 12.49
HNK1.DE Price Earnings VS Forward Price EarningsHNK1.DE Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 5 10 15 20 25

4.2 Price Multiples

  • Based on the Enterprise Value to EBITDA ratio, HNK1 is valued a bit cheaper than 80.00% of the companies in the same industry.
  • Based on the Price/Free Cash Flow ratio, HNK1 is valued a bit cheaper than 66.67% of the companies in the same industry.
Industry RankSector Rank
P/FCF 14.52
EV/EBITDA 7.96
HNK1.DE Per share dataHNK1.DE EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 0 10 20 30 40

4.3 Compensation for Growth

  • HNK1's PEG Ratio(NY), which compensates the Price/Earnings for growth, indicates a correct valuation of the company.
PEG (NY)1.35
PEG (5Y)0.72
EPS Next 2Y9.34%
EPS Next 3Y8.67%

More info and screens

Price/EarningsPrice/FCFFCF per shareEV/EBITDAPEG RATIOShow best valued peers

6

5. HNK1.DE Dividend Analysis

5.1 Amount

  • With a Yearly Dividend Yield of 2.88%, HNK1 has a reasonable but not impressive dividend return.
  • HNK1's Dividend Yield is a higher than the industry average which is at 2.75.
  • HNK1's Dividend Yield is rather good when compared to the S&P500 average which is at 1.89.
Industry RankSector Rank
Dividend Yield 2.88%

5.2 History

  • The dividend of HNK1 is nicely growing with an annual growth rate of 9.98%!
Dividend Growth(5Y)9.98%
Div Incr YearsN/A
Div Non Decr YearsN/A
HNK1.DE Yearly Dividends per shareHNK1.DE Yearly Dividends per shareYearly Dividends per share 2018 2019 2020 2021 2026 0.5 1 1.5

5.3 Sustainability

  • HNK1 pays out 67.69% of its income as dividend. This is not a sustainable payout ratio.
  • HNK1's earnings are growing more than its dividend. This makes the dividend growth sustainable.
DP67.69%
EPS Next 2Y9.34%
EPS Next 3Y8.67%
HNK1.DE Yearly Income VS Free CF VS DividendHNK1.DE Yearly Income VS Free CF VS DividendYearly Income VS Free CF VS Dividend 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 1B 2B 3B
HNK1.DE Dividend Payout.HNK1.DE Dividend Payout, showing the Payout Ratio.HNK1.DE Dividend Payout.PayoutRetained Earnings

More info and screens

Find the best dividend stocksShow peers with best dividend

HNK1.DE Fundamentals: All Metrics, Ratios and Statistics

HEINEKEN NV

FRA:HNK1 (3/30/2026, 7:00:00 PM)

65.8

-0.26 (-0.39%)

Chartmill FA Rating
GICS SectorConsumer Staples
GICS IndustryGroupFood, Beverage & Tobacco
GICS IndustryBeverages
Earnings (Last)02-11
Earnings (Next)04-23
Inst Owners24.54%
Inst Owner ChangeN/A
Ins Owners0.08%
Ins Owner ChangeN/A
Market Cap37.90B
Revenue(TTM)28.75B
Net Income(TTM)1.89B
Analysts78.71
Price Target91 (38.3%)
Short Float %N/A
Short RatioN/A
Dividend
Industry RankSector Rank
Dividend Yield 2.88%
Yearly Dividend2.27
Dividend Growth(5Y)9.98%
DP67.69%
Div Incr YearsN/A
Div Non Decr YearsN/A
Ex-DateN/A
Surprises & Revisions
EPS beat(2)N/A
Avg EPS beat(2)N/A
Min EPS beat(2)N/A
Max EPS beat(2)N/A
EPS beat(4)N/A
Avg EPS beat(4)N/A
Min EPS beat(4)N/A
Max EPS beat(4)N/A
EPS beat(8)N/A
Avg EPS beat(8)N/A
EPS beat(12)N/A
Avg EPS beat(12)N/A
EPS beat(16)N/A
Avg EPS beat(16)N/A
Revenue beat(2)N/A
Avg Revenue beat(2)N/A
Min Revenue beat(2)N/A
Max Revenue beat(2)N/A
Revenue beat(4)N/A
Avg Revenue beat(4)N/A
Min Revenue beat(4)N/A
Max Revenue beat(4)N/A
Revenue beat(8)N/A
Avg Revenue beat(8)N/A
Revenue beat(12)N/A
Avg Revenue beat(12)N/A
Revenue beat(16)N/A
Avg Revenue beat(16)N/A
PT rev (1m)0%
PT rev (3m)4.06%
EPS NQ rev (1m)N/A
EPS NQ rev (3m)N/A
EPS NY rev (1m)2.17%
EPS NY rev (3m)1.27%
Revenue NQ rev (1m)N/A
Revenue NQ rev (3m)N/A
Revenue NY rev (1m)0.42%
Revenue NY rev (3m)1.5%
Valuation
Industry RankSector Rank
PE 13.77
Fwd PE 12.49
P/S 1.32
P/FCF 14.52
P/OCF 7.56
P/B 2.11
P/tB N/A
EV/EBITDA 7.96
EPS(TTM)4.78
EY7.26%
EPS(NY)5.27
Fwd EY8.01%
FCF(TTM)4.53
FCFY6.89%
OCF(TTM)8.7
OCFY13.22%
SpS49.92
BVpS31.21
TBVpS-3.53
PEG (NY)1.35
PEG (5Y)0.72
Graham Number57.94
Profitability
Industry RankSector Rank
ROA 3.51%
ROE 10.49%
ROCE 9.67%
ROIC 6.1%
ROICexc 6.91%
ROICexgc 15.55%
OM 13.39%
PM (TTM) 6.56%
GM 20.21%
FCFM 9.08%
ROA(3y)3.17%
ROA(5y)4.29%
ROE(3y)8.99%
ROE(5y)11.97%
ROIC(3y)6.07%
ROIC(5y)5.99%
ROICexc(3y)6.58%
ROICexc(5y)6.49%
ROICexgc(3y)14.91%
ROICexgc(5y)15.08%
ROCE(3y)9.67%
ROCE(5y)9.58%
ROICexgc growth 3Y-3.49%
ROICexgc growth 5Y8.38%
ROICexc growth 3Y-1.96%
ROICexc growth 5Y7.93%
OM growth 3Y-3.01%
OM growth 5Y4.62%
PM growth 3Y-11.12%
PM growth 5YN/A
GM growth 3Y-0.31%
GM growth 5Y0.02%
F-Score6
Asset Turnover0.53
Health
Industry RankSector Rank
Debt/Equity 0.95
Debt/FCF 7.39
Debt/EBITDA 2.66
Cap/Depr 92.07%
Cap/Sales 8.35%
Interest Coverage 6.2
Cash Conversion 77.59%
Profit Quality 138.46%
Current Ratio 0.93
Quick Ratio 0.69
Altman-Z 1.95
F-Score6
WACC5.74%
ROIC/WACC1.06
Cap/Depr(3y)91.05%
Cap/Depr(5y)92.26%
Cap/Sales(3y)8.47%
Cap/Sales(5y)7.94%
Profit Quality(3y)175.06%
Profit Quality(5y)139.12%
High Growth Momentum
Growth
EPS 1Y (TTM)-2.15%
EPS 3Y-0.98%
EPS 5Y19.04%
EPS Q2Q%-1.35%
EPS Next Y10.21%
EPS Next 2Y9.34%
EPS Next 3Y8.67%
EPS Next 5Y12%
Revenue 1Y (TTM)-3.58%
Revenue growth 3Y0.03%
Revenue growth 5Y7.83%
Sales Q2Q%-2.83%
Revenue Next Year6.37%
Revenue Next 2Y5.17%
Revenue Next 3Y4.53%
Revenue Next 5Y4.87%
EBIT growth 1Y0.76%
EBIT growth 3Y-2.98%
EBIT growth 5Y12.81%
EBIT Next Year67.04%
EBIT Next 3Y22.66%
EBIT Next 5Y14.86%
FCF growth 1Y-14.09%
FCF growth 3Y1.65%
FCF growth 5Y11.77%
OCF growth 1Y-8.92%
OCF growth 3Y3.69%
OCF growth 5Y9.83%

HEINEKEN NV / HNK1.DE Fundamental Analysis FAQ

What is the fundamental rating for HNK1 stock?

ChartMill assigns a fundamental rating of 4 / 10 to HNK1.DE.


What is the valuation status of HEINEKEN NV (HNK1.DE) stock?

ChartMill assigns a valuation rating of 5 / 10 to HEINEKEN NV (HNK1.DE). This can be considered as Fairly Valued.


Can you provide the profitability details for HEINEKEN NV?

HEINEKEN NV (HNK1.DE) has a profitability rating of 5 / 10.


What is the financial health of HEINEKEN NV (HNK1.DE) stock?

The financial health rating of HEINEKEN NV (HNK1.DE) is 3 / 10.


Is the dividend of HEINEKEN NV sustainable?

The dividend rating of HEINEKEN NV (HNK1.DE) is 6 / 10 and the dividend payout ratio is 67.69%.