Investor Presentation • May 7, 2024
Investor Presentation
Open in ViewerOpens in native device viewer
Oliver Dörre, CEO Christian Ladurner, CFO

This document and its content is the property of HENSOLDT AG. It shall not be communicated to any third party without the owner's written consent. © Copyright HENSOLDT AG 2022. All rights reserved. 2024.
This presentation and the information contained herein are for information purposes only and should not be treated as investment advice or recommendation. It is not, and nothing in it should be construed as an offer for sale, or as a solicitation of an offer to purchase or subscribe to, any securities in any jurisdiction. Neither this presentation nor anything contained therein shall form the basis of, or be relied upon in connection with, any commitment or contract whatsoever. This presentation does not constitute a prospectus in whole or in part. This presentation may not, at any time, be reproduced, distributed or published (in whole or in part) without prior written consent of HENSOLDT. Any securities referred to herein have not been and will not be registered under the U.S. Securities Act of 1933, as amended (the "Securities Act"), or the laws of any state of the United States, and may not be offered, sold or otherwise transferred in the United States absent registration or pursuant to an available exemption from registration under the Securities Act.
Certain financial information including financial information as of and for the period ended March 31, 2024 is unaudited. The report is denominated in Euro (€). All amounts in this report are rounded to million or billion Euros. Due to rounding, numbers presented throughout this and other documents may not add up precisely to the totals provided and percentages may not precisely reflect the absolute figures. This presentation contains certain supplemental financial or operative measures that are not calculated in accordance with International Financial Reporting Standards as adopted by the European Union ("IFRS") or any other generally accepted accounting principles, and are therefore considered non-GAAP measures. We believe that such non-GAAP measures, when considered in conjunction with (but not in lieu of) other measures that are computed in accordance with IFRS, enhance the understanding of our business, results of operations, financial position or cash flows. There are, however, material limitations associated with the use of non-GAAP measures including (without limitation) the limitations inherent in the determination of relevant adjustments. The non-GAAP measures used by us may differ from, and may not be comparable to, similarly-titled measures used by other companies.
The information contained in this presentation has not been independently verified, and no representation or warranty, express or implied, is made as to the fairness, accuracy, completeness or correctness of the information contained herein and no reliance should be placed on it. HENSOLDT does not accept any liability for any loss howsoever arising (in negligence or otherwise), directly or indirectly, from this presentation or its contents or otherwise arising in connection with this presentation. This shall not, however, restrict or exclude or limit any duty or liability to a person under any applicable law or regulation of any jurisdiction which may not lawfully be disclaimed (including in relation to fraudulent misrepresentation).
The information contained in this presentation is provided as of the date of this presentation and is subject to change without notice.
This presentation may contain forward-looking statements about HENSOLDT and its businesses, including statements concerning its strategies, future growth potential of markets and products, profitability in specific areas, future product portfolio, and development of and competition in economics and markets. These statements are based on the current views, expectations, assumptions and information of management, and are based on information currently available to management. Forward-looking statements can be identified by words such as "anticipates," "intends," "plans," "seeks," "believes," "estimates," "expects" and similar references to future periods.
Any such forward-looking statements involve known and unknown risks which may cause actual results to differ significantly from any future results expressed or implied. While we believe that the assumptions made and the expectations reflected in today's presentation are reasonable, no assurance can be given that such assumptions or expectations will prove to have been correct. The risks and uncertainties which these forward-looking statements may be subject to include (without limitation) future market developments and the impact of global and European social, political and economic events and developments, including the Russian war against the Ukraine as well as defence and security spending by governments, legal restrictions and controls applicable to sales of HENSOLDT's products, including government approval requirements and moratoriums, international conflicts and political developments affecting HENSOLDT, including by way of new export restrictions, trade barriers, or political support for competitors, HENSOLDT's inclusion and participation in major defence projects and platforms and HENSOLDT's competitive situation.
The company assumes no liability whatsoever to update these forward-looking statements or to adjust them to future events or developments.
HENSOLDT's public reports and presentations are available via www.HENSOLDT.net


Oliver Dörre took over as CEO on April 1st 2024

Strong focus on Operational Excellence including new allocation of areas of responsibility for Management Board

ESG acquisition closed on April 2nd 2024
PMI fully on track


Close and constructive dialogue with German Government
Structural reform of German Armed Forces Strengthening of cyber and information security domain
Increase of defence budgets in Germany, Europe and globally
Expected increase in armored vehicles by factor 6x – 10x




Source: Renaissance Strategic Advisors, Bundeswehr, HENSOLDT AG. Note: All based on current estimates and subject to change. (1) No Award/no order intake planned for HENSOLDT yet; (2) Original equipment manufacturer


Source: Renaissance Strategic Advisors, Bundeswehr, HENSOLDT AG. Note: All based on current estimates and subject to change.

Financials

This document and its content is the property of HENSOLDT AG. It shall not be communicated to any third party without the owner's written consent. © Copyright HENSOLDT AG 2022. All rights reserved. 2024.

(1) Order intake shows the future revenue potential from orders where a contract becomes effective and enforceable. (2) Order backlog is defined as the value of the order book as of the respective reporting date by recording customer orders starting with the opening backlog, taking into account revenue and adjustments for the respective reporting period, and ending with the ending backlog.


(1) Adjusted EBITDA is defined as EBIT adjusted for depreciation and amortization (including effects on earnings from purchase price allocations), as well as certain special items relating to transaction costs, OneSAPnow-related special items as well as other special items,. (2) Adjusted EBIT is defined as EBIT adjusted for certain special items relating to effects on earnings from purchase price allocations, transaction costs, OneSAPnow-related special items as well as other special items. (3) Adjusted Free Cash Flow is defined as free cash flow excluding certain special items as well as M&A activities. The free cash flow is defined as sum of the cash flows from operating and investing activities as reported in the Consolidated Statement of Cash Flow.


(1) Net leverage including lease liabilities, excluding pensions.
| Organic | ESG(5) | Combined | |
|---|---|---|---|
| Book-to-bill ratio | 1.1 - 1.2x |
Orders to grow faster than revenues |
1.1 - 1.2x |
| Revenue growth(1) | ~2 bn€ with stronger growth in core revenue excl. pass-through |
~300 m€ | ~2.3 bn€ with stronger growth in core revenue excl. pass-through |
| Adjusted EBITDA margin(2) | 19% - 20% before pass-through revenue |
~14% | 18% - 19% before pass-through revenue |
| Adjusted FCF(3) | ~50% conversion on adjusted EBITDA |
Minor contribution due to strong Q1 |
~50% average conversion on adjusted EBITDA |
| Net leverage(4) | ~2.0x | ||
| Dividend | 30% - 40% of adjusted net income |
30% - 40% of adjusted net income |
(1) Average share of pass-through revenue of total revenue was ~9% between 2020A and 2023A; pass-through share of total revenue is expected to be in the mid single-digit percentage range between 2024E and 2026E. (2) Adjusted EBITDA margin excluding certain special items relating to transaction costs, OneSAPnow-related special items and other special items. (3) Adjusted Free Cash Flow is defined as free cash flow excluding certain special items as well as M&A activities. (4) Net leverage includes lease liabilities, but excludes pensions. (5) Consolidated as of April 2nd 2024 (9 months contribution).

| Organic | ESG | Combined | |
|---|---|---|---|
| Book-to-bill ratio | Orders to grow significantly faster than revenues |
Orders to grow faster than revenues |
Orders to grow significantly faster than revenues |
| Revenue growth(1) | 10% average annual growth |
~400 m€ | low double-digit growth average annual growth |
| Adjusted EBITDA margin(2) | 19% - 20% before pass-through revenue |
~14% | 18% - 19% before pass-through revenue |
| Adjusted FCF(3) | 50% - 60% average conversion on adjusted EBITDA |
~50% average conversion on adjusted EBITDA |
50% - 60% average conversion on adjusted EBITDA |
| Net leverage(4) | ~ 1.6x | ||
| Dividend | 30% - 40% of adjusted net income |
30% - 40% of adjusted net income |
(1) Average share of pass-through revenue of total revenue was ~9% between 2020A and 2023E; pass-through share of total revenue is expected to be in the mid single-digit percentage range between 2024E and 2026E. (2) Adjusted EBITDA margin excluding certain special items relating to transaction costs, OneSAPnow-related special items and other special items. (3) Adjusted Free Cash Flow is defined as free cash flow excluding certain special items as well as M&A activities. (4) Net leverage includes lease liabilities, but excludes pensions.

| Organic medium term target | Combined medium term target | ||
|---|---|---|---|
| Order intake | Orders to grow significantly faster than revenue |
Orders to grow significantly faster than revenue |
|
| Revenue growth(1) | 10% average annual growth |
10% average annual growth |
|
| Adjusted EBITDA margin(2) | 19% - 20% before pass-through revenue |
>19% before pass-through revenue |
|
| Adjusted FCF(3) | 50% - 60% average conversion on adjusted EBITDA |
50% - 60% average conversion on adjusted EBITDA |
|
| Net leverage(4) | Net leverage to further decline | Further declining | |
| Dividend | 30 - 40% of adjusted net income |
30 - 40% of adjusted net income |
(1) Average share of pass-through revenue of total revenue was ~9% between 2020A and 2023E; pass-through share of total revenue is expected to be in the mid single-digit percentage range between 2024E and 2026E. (2) Adjusted EBITDA margin excluding certain special items relating to transaction costs, OneSAPnow-related special items and other special items. (3) Adjusted Free Cash Flow is defined as free cash flow excluding certain special items as well as M&A activities. (4) Net leverage includes lease liabilities, but excludes pensions.

| Achievements | Record order backlog of €5.9bn Efficient project execution Strong profitability Improved receivables management FY 2024 guidance confirmed for all KPIs |
|---|---|
| Outlook | Increased dynamics in revenue visible Production of TRML-4D radars accelerates First pre-payments of our German customer materialize Close and constructive dialogue with German Government Large-scale increase of defence budgets provides visibility and long-term sustainable growth for HENSOLDT |

This document and its content is the property of HENSOLDT AG. It shall not be communicated to any third party without the owner's written consent. © Copyright HENSOLDT AG 2024. All rights reserved.
Q&A session

This document and its content is the property of HENSOLDT AG. It shall not be communicated to any third party without the owner's written consent. © Copyright HENSOLDT AG 2022. All rights reserved. 2024.
Financial Section

This document and its content is the property of HENSOLDT AG. It shall not be communicated to any third party without the owner's written consent. © Copyright HENSOLDT AG 2022. All rights reserved. 2024.
| First three months | ||||
|---|---|---|---|---|
| in € million | 2024 | 2023 | ||
| Revenue | 329 | 338 | ||
| Cost of sales | -270 | -278 | ||
| Gross profit | 60 | 60 | ||
| Selling and distribution expenses | -27 | -27 | ||
| General administrative expenses | -31 | -23 | ||
| Research and development costs | -8 | -8 | ||
| Other operating income | 4 | 3 | ||
| Other operating expenses | -6 | -4 | ||
| Together we make Earnings before finance result and income taxes (EBIT) |
-8 | 2 | ||
| Interest income | 17 | 4 | ||
| the difference for a Interest expense |
-19 | -19 | ||
| Other finance income / costs | 1 | -5 | ||
| safer tomorrow. Finance result |
-2 | -20 | ||
| Earnings before income taxes (EBT) | -10 | -17 | ||
| Income taxes | -6 | -3 | ||
| Group result | -15 | -20 | ||
| thereof attributable to the owners of HENSOLDT AG | -15 | -20 | ||
| thereof attributable to non-controlling interests | -1 | -0 | ||

| As at | |||
|---|---|---|---|
| in € million | 3M 2024 | YE 2023 | |
| Non-current assets | 1,411 | 1,405 | |
| Goodwill | 658 | 658 | |
| Intangible assets | 382 | 380 | |
| Property, plant and equipment | 144 | 140 | |
| Right-of-use assets | 187 | 189 | |
| Investments and other financial assets(1) | 26 | 26 | |
| Other non-current assets | 3 | 3 | |
| Deferred tax assets | 11 | 9 | |
| Together we make Current assets |
2,444 | 2,155 | |
| Other(2) | 51 | 34 | |
| the difference for a Inventories |
705 | 625 | |
| Contract assets | 204 | 196 | |
| safer tomorrow. Trade receivables |
257 | 382 | |
| Other current assets | 124 | 116 | |
| Cash and cash equivalents | 1,103 | 802 | |
| Total assets | 3,855 | 3,560 |
(1) Includes Other investments and other non-current financial assets, Non-current other financial assets.
(2) Includes Other non-current financial assets, due on short-notice, Other current financial assets and Income tax receivables.

This document and its content is the property of HENSOLDT AG. It shall not be communicated to any third party without the own communicated owner's written consent. © Copyright HENSOLDT AG 2024. All rights reserved. er's
| As at | ||
|---|---|---|
| in € million | 3M 2024 | YE 2023 |
| Share capital | 116 | 116 |
| Capital reserve and other reserves | 511 | 645 |
| Retained earnings | 171 | 48 |
| Equity held by shareholders of HENSOLDT AG | 798 | 808 |
| Non-controlling interests | 15 | 16 |
| Equity, total | 813 | 824 |
| Non-current liabilities | 1,688 | 1,266 |
| Non-current provisions | 335 | 357 |
| Together we make Non-current financing liabilities(1) |
1,070 | 631 |
| Non-current lease liabilities | 191 | 191 |
| the difference for a Other non-current liabilities |
11 | 14 |
| Deferred tax liabilities | 81 | 74 |
| safer tomorrow. Current liabilities |
1,354 | 1,470 |
| Current provisions | 197 | 211 |
| Current financing liabilities(2) | 18 | 30 |
| Current contract liabilities | 555 | 578 |
| Current lease liabilities | 20 | 20 |
| Trade payables | 430 | 457 |
| Other current liabilities | 101 | 136 |
| Tax liabilities | 33 | 39 |
| Total equity and liabilities | 3,855 | 3,560 |
(1) Includes Non-current financing liabilities and Other non-current financial liabilities.
(2) Includes Current financing liabilities and Other current financial liabilities.

| First three months | ||
|---|---|---|
| in € million | 2024 | 2023 |
| Group result | -15 | -20 |
| Depreciation, amortisation and impairments of non-current assets | 29 | 25 |
| Financial expenses (net) | -1 | 13 |
| Change in | ||
| Provisions | -25 | 26 |
| Inventories | -80 | -60 |
| Contract balances | -31 | -94 |
| Together we make Trade receivables |
124 | 39 |
| Trade payables | -26 | -18 |
| Other assets and liabilities | -50 | -17 |
| the difference for a Interest paid |
-13 | -8 |
| Interest received | 7 | 1 |
| safer tomorrow. Income tax payments (-) / refunds (+) |
1 | -4 |
| Other(1) | 2 | -2 |
| Cash flows from operating activities | -79 | -118 |
| Acquisition / addition of intangible assets and property, plant and equipment | -29 | -25 |
| Acquisition of associates, other investments and other non-current financial assets |
-1 | -3 |
| Acquisition of subsidiaries net of cash acquired | – | 0 |
| Other(2) | 0 | 0 |
| Cash flows from investing activities | -29 | -27 |
(1) Includes Impairments/reversals of impairments of inventories, trade receivables and contract assets, Other non-cash expense/income and Income tax expense/income.
(2) Includes Proceeds from sale of intangible assets and property, plant and equipment, proceeds from disposals of associates, other investments and non-current financial assets and Other cash flows from investing activities.

This document and its content is the property of HENSOLDT AG. It shall not be communicated to any third party without the own communicated owner's written consent. © Copyright HENSOLDT AG 2024. All rights reserved. er's
21
| First three months | |||
|---|---|---|---|
| in € million | 2024 | 2023 | |
| Cash flows from operating activities | -79 | -118 | |
| Cash flows from investing activities | -29 | -27 | |
| Proceeds from financing liabilities(1) | 415 | -0 | |
| Payment of lease liabilities | -5 | -5 | |
| Other | -1 | – | |
| Cash flows from financing activities | 409 | -5 | |
| Effects of changes in exchange rates on cash and cash equivalents | -0 | 0 | |
| Net changes in cash and cash equivalents | 300 | -150 | |
| Together we make Cash and cash equivalents |
|||
| Cash and cash equivalents on 1 January | 802 | 460 | |
| the difference for a Cash and cash equivalents on 31 March |
1,103 | 310 | |
(1) Includes Proceeds from of financing liabilities to banks, Transaction cost paid from refinancing, Change in other financing liabilities
safer tomorrow.

This document and its content is the property of HENSOLDT AG. It shall not be communicated to any third party without the own communicated owner's written consent. © Copyright HENSOLDT AG 2024. All rights reserved. er's
| First three months | |||
|---|---|---|---|
| in € million | 2024 | 2023 | |
| Order intake | 665 | 347 | |
| Sensors | 622 | 214 | |
| Optronics | 72 | 133 | |
| Elimination/Transversal/Others | -29 | -1 | |
| in € million | |||
| Revenue | 329 | 338 | |
| Sensors | 286 | 288 | |
| Together we make Optronics |
44 | 51 | |
| Elimination/Transversal/Others | -1 | -1 | |
| the difference for a in € million |
|||
| safer tomorrow. Adjusted EBITDA(1) |
33 | 30 | |
| Sensors | 40 | 35 | |
| Optronics | -6 | -5 | |
| Elimination/Transversal/Others | – | – |
(1) Adjusted EBITDA is defined as EBIT adjusted for depreciation and amortisation (including effects on earnings from purchase price allocations), as well as certain special items relating to transaction costs, OneSAPnow-related special items as well as other special items.

| EBITDA adjustments | First three months | |
|---|---|---|
| in € million | 2024 | 2023 |
| EBIT | -8 | 2 |
| (+) Depreciation | 12 | 11 |
| (+) Amortization | 16 | 14 |
| EBITDA | 21 | 27 |
| (+) Transaction costs | 0 | – |
| (+) OneSAPnow-related special items | 5 | 1 |
| (+) Other special items | 8 | 2 |
| Adjusted EBITDA | 33 | 30 |
| EBIT adjustments | First three months | |
|---|---|---|
| in € million | 2024 2023 |
|
| EBIT | -8 | 2 |
| (+) Effect on earnings from purchase price allocations | 6 | 8 |
| thereof intangible assets | 6 | 8 |
| thereof property, plant and equipment | 0 | 0 |
| (+) Transaction costs | 0 | – |
| (+) OneSAPnow-related special items | 5 | 1 |
| (+) Other special items | 8 | 2 |
| Adjusted EBIT | 11 | 13 |

| First three months | ||
|---|---|---|
| in € million | 2024 | 2023 |
| Cash flows from operating activities | -79 | -118 |
| Cash flows from investing activities | -29 | -27 |
| Free cash flow | -108 | -145 |
| (+) Transaction costs | 2 | – |
| (+) OneSAPnow-related special items | 9 | 1 |
| (+) Other special items | 16 | 4 |
| (+) M&A-activities(1) | 0 | 2 |
| Adjusted free cash flow | -81 | -137 |
| Cash flows from financing activities | 409 | -5 |
(1) Defined as sum of "Proceeds from sale of intangible assets and property, plant and equipment", "Proceeds from disposal of associates, other investments and non-current financial assets", "Acquisition of associates, other investments and other non-current financial assets", "Acquisition of subsidiaries net of cash acquired" as well as "Other cash flows from investing activities" as reported in the Consolidated Statement of Cash Flows.

| First three months | ||
|---|---|---|
| in € million | 2024 | 2023 |
| Group result | -15 | -20 |
| (+) Effect on earnings from purchase price allocations | 6 | 8 |
| (+) Transaction costs | 0 | – |
| (+) OneSAPnow-related special items | 5 | 1 |
| (+) Other special items | 8 | 2 |
| Adjusted net income pre-tax adjustment | 3 | -9 |
| (+) Tax adjustments(1) | -5 | -3 |
| Adjusted net income | -2 | -12 |
(1) Includes tax adjustments for effects on earnings from PPA, OneSAPnow-related special items as well as other special items

This document and its content is the property of HENSOLDT AG. It shall not be communicated to any third party without the own communicated owner's written consent. © Copyright HENSOLDT AG 2024. All rights reserved. er's



This document and its content is the property of HENSOLDT AG. It shall not be communicated to any third party without the owner's written consent. © Copyright HENSOLDT AG 2022. All rights reserved. 2024.
in €m




Security reference number: ISIN DE000HAG0005
Financial Reports: https://investors.hensoldt.net



This document and its content is the property of HENSOLDT AG. It shall not be communicated to any third party without the owner's written consent. © Copyright HENSOLDT AG 2022. All rights reserved. 2024.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.