Hannover Ruck SE (HNR1)

  284.20
   
  • Change Today:
     4.80
  • 52 Week High:  290.60
  • 52 Week Low:  212.10
  • Currency: Euro
  • Shares Issued: 120.60m
  • Volume: 86,799
  • Market Cap:  34,274m
  • Beta: 0.01

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-19
Continuing Operations          
Revenue 2,639.30 24,456.50 24,016.70 26,086.78 22,597.64
Operating Profit/(Loss) 3,317.60 1,971.20 1,515.70 1,734.83 1,826.82
Profit Before Tax 3,213.30 1,854.00 1,424.20 1,651.79 1,766.10
Profit After Tax 2,396.80 1,827.60 898.30 1,300.22 1,373.37
           
Earnings per Share - Basic 1,931.00¢ 1,513.00¢ 647.00¢ 509.80¢ 1,065.00¢
Earnings per Share - Adjusted 1,931.00¢ 1,513.00¢ 647.00¢ 509.80¢ 1,065.00¢
           
Dividend per Share 700.00¢ 600.00¢ 500.00¢ 287.11¢ 400.00¢
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-19
Assets          
Non-Current Assets          
Property, Plant & Equipment n/a n/a n/a n/a n/a
Intangible Assets 79.90 78.00 77.30 83.93 88.30
Other Non-Current Assets n/a n/a n/a n/a n/a
  79.90 78.00 77.30 83.93 88.30
Current Assets          
Inventories n/a n/a n/a n/a n/a
Cash at Bank & in Hand 1,253.10 1,054.80 1,323.20 1,355.11 1,090.85
Other Current Assets n/a n/a n/a n/a n/a
  1,253.10 1,054.80 1,323.20 1,355.11 1,090.85
           
Other Assets 70,794.30 65,354.50 61,558.70 81,463.20 70,177.25
Total Assets 72,127.30 66,487.30 62,959.20 82,902.25 71,356.41
Current Liabilities          
Borrowings n/a n/a n/a n/a n/a
Other Current Liabilities n/a n/a n/a n/a n/a
           
Current Liabilities n/a n/a n/a n/a n/a
           
Net Current Assets c1,253.10 c1,054.80 c1,323.20 c1,355.11 c1,090.85
           
Borrowings 4,669.00 4,875.50 5,510.40 4,370.25 3,461.97
Other Non-Current Liabilities n/a n/a n/a n/a n/a
Non-Current Liabilities 4,669.00 4,875.50 5,510.40 4,370.25 3,461.97
           
Other Liabilities 54,770.00 50,592.30 47,491.90 65,775.77 56,540.00
Total Liabilities 59,439.00 55,467.80 53,002.30 70,146.02 60,001.90
           
Net Assets 12,688.30 11,019.50 9,956.90 12,756.23 11,354.48
           
Shareholders Funds 11,794.50 10,126.80 9,059.70 11,885.00 10,527.99
           
Minority Interests/Other Equity 893.80 892.70 897.20 871.23 826.49
Total Equity 12,688.30 11,019.50 9,956.90 12,756.23 11,354.48
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-19
Net Cash Flow From Operating Activities 5,681.90 5,785.50 4,947.10 4,940.46 2,509.21
Net Cash Flow from Investing Activities 4,412.10 (4,509.80) (5,076.50) (5,261.06) (2,709.41)
Net Cash Flow from Financing Activities (1,105.00) (1,544.10) 97.50 397.64 139.55
Net Increase/Decrease In Cash 8,989.00 (268.40) (31.90) 77.04 (60.66)
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-19
Continuing Operations          
PE Ratio - Adjusted 12.5 14.3 28.9 32.8 16.2
PEG - Adjusted 0.4 0.1 1.1 n/a 0.8
Earnings per Share Growth - Adjusted 28% 134% 27% -52% 21%
Dividend Cover 2.76 2.52 1.29 1.78 2.66
Revenue per Share 2,188.53¢ 20,279.53¢ 19,914.84¢ 10,800.89¢ 18,738.15¢
Pre-Tax Profit per Share 2,664.49¢ 1,537.35¢ 1,180.96¢ 683.90¢ 1,464.46¢
Operating Margin 125.70% 8.06% 6.31% 6.65% 8.08%
Return on Capital Employed 18.60% 11.72% 9.25% 4.84% 11.99%
           
Dividend Yield 2.9% 2.8% 2.7% 1.7% 2.3%
Dividend per Share Growth 16.67% 20.00% 74.15% (28.22%) 6.67%
Operating Cash Flow per Share 4,711.48¢ 4,797.38¢ 4,102.18¢ 2,045.53¢ 2,080.65¢
Cash Incr/Decr per Share 7,453.75¢ (222.56¢) (26.45¢) 31.90¢ (50.30¢)
Net Asset Value per Share (exc. Intangibles) 10,454.99¢ 9,072.78¢ 8,192.24¢ 10,507.97¢ 9,342.00¢
Net Gearing 28.96% 37.73% 46.22% 25.37% 22.52%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page