KH Group
0.794 EUR -1.73%8,039 investors are following this company
Sievi Capital is now a conglomerate with a new name KH Group. Our medium-term objective is to become an industrial group built around the business of KH-Koneet Group. KH Group’s share is listed on Nasdaq Helsinki.
P/E (24e)
-787.4
EV/EBIT (adj.) (24e)
13.01
P/B (24e)
0.59
Dividend yield-% (24e)
-
Target price
0.95 EUR
Recommendation
Accumulate
Updated
22.3.2024
NASDAQ Helsinki
KHG
Daily low / high price
0.786 / 0.804
EUR
Market cap
46.11M EUR
Turnover
22.52K EUR
Volume
28K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
Extensive report
Inderes' extensive report is an investor's handbook on customer companies covered by our research.
The latest extensive report was released
Read the reportAnalyst
Thomas Westerholm
Analyst
Latest videos
Financial calendar
General meeting
2024-05-07
Business review
2024-05-07
Interim report
2024-08-16
Business review
2024-11-01
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Preato Capital AB | 23.2 % | 23.2 % |
Laakkonen Mikko Kalervo | 7.5 % | 7.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Timo Mänty | 2023-09-28 | 47,601EUR |
Juha Karttunen | 2023-05-12 | 43,952EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3.2 | 11.5 | 428.9 | 403.2 | 398.1 | 415.7 | 441.7 | 466.7 |
growth-% | 540.0 % | 259.4 % | 3,629.6 % | -6.0 % | -1.3 % | 4.4 % | 6.3 % | 5.6 % |
EBITDA | 11.7 | 20.2 | 11.9 | 31.9 | 53.2 | 45.2 | 47.3 | 49.0 |
EBIT (adj.) | 11.7 | 20.2 | 11.9 | 10.8 | 14.3 | 19.0 | 20.7 | 22.0 |
EBIT | 11.7 | 20.2 | 11.9 | -3.1 | 18.0 | 19.0 | 20.7 | 22.0 |
Profit before taxes | 11.6 | 20.2 | 11.7 | -15.4 | 7.2 | 8.6 | 11.0 | 13.5 |
Net income | 9.9 | 18.4 | 13.8 | -6.7 | 3.6 | 5.1 | 6.8 | 8.4 |
EPS (adj.) | 0.17 | 0.32 | 0.24 | 0.12 | -0.00 | 0.09 | 0.12 | 0.14 |
growth-% | -22.9 % | 85.5 % | -25.0 % | -47.7 % | -100.8 % | 31.6 % | 24.1 % | |
Dividend | 0.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio | 23.4 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 365.6 % | 175.7 % | 2.8 % | 7.9 % | 13.4 % | 10.9 % | 10.7 % | 10.5 % |
EBIT-% (adj.) | 365.6 % | 175.7 % | 2.8 % | 2.7 % | 3.6 % | 4.6 % | 4.7 % | 4.7 % |
EBIT-% | 365.6 % | 175.7 % | 2.8 % | -0.8 % | 4.5 % | 4.6 % | 4.7 % | 4.7 % |
ROE | 12.7 % | 21.5 % | 15.8 % | -8.5 % | 4.8 % | 6.4 % | 7.8 % | 8.9 % |
ROI | 15.1 % | 22.8 % | 6.4 % | -1.2 % | 7.5 % | 8.0 % | 8.9 % | 9.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 1.08 | 1.92 | 1.18 | 0.81 | 0.79 | 0.79 | 0.79 | 0.79 |
Shares | 58.0 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 | 58.1 |
Market cap | 62.6 | 111.3 | 68.4 | 47.3 | 46.1 | 46.1 | 46.1 | 46.1 |
Enterprise value | 54.0 | 116.0 | 226.6 | 202.1 | 186.4 | 176.3 | 166.5 | 158.2 |
EV/S | 16.9 | 10.1 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 |
EV/EBITDA | 4.6 | 5.7 | 19.0 | 6.3 | 3.5 | 3.9 | 3.5 | 3.2 |
EV/EBIT (adj.) | 4.6 | 5.7 | 19.0 | 18.7 | 13.0 | 9.3 | 8.0 | 7.2 |
EV/EBIT | 4.6 | 5.7 | 19.0 | - | 10.3 | 9.3 | 8.0 | 7.2 |
P/E (adj.) | 6.3 | 6.0 | 5.0 | 6.5 | - | 9.0 | 6.8 | 5.5 |
P/E | 6.3 | 6.0 | 5.0 | - | 12.7 | 9.0 | 6.8 | 5.5 |
P/B | 0.8 | 1.2 | 0.8 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
P/S | 19.6 | 9.7 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Dividend yield | 3.7 % | |||||||
Equity ratio | 92.6 % | 82.5 % | 23.3 % | 22.8 % | 23.1 % | 24.4 % | 25.7 % | 27.6 % |
Gearing ratio | -11.2 % | 5.0 % | 180.2 % | 195.2 % | 179.1 % | 156.0 % | 133.4 % | 113.7 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 100.1 | 100.2 | 97.6 | 105.2 | 403.2 | 92.7 | 100.0 | 98.5 | 106.9 |
EBITDA | 9.3 | 9.3 | 2.5 | 10.8 | 31.9 | 14.0 | 10.6 | 14.5 | 14.2 |
EBIT | 1.1 | 0.9 | -6.8 | 1.7 | -3.1 | 5.2 | 1.8 | 5.7 | 5.4 |
Profit before taxes | -1.5 | -2.6 | -8.9 | -2.4 | -15.4 | 2.5 | -0.9 | 3.0 | 2.7 |
Net income | -1.0 | -1.0 | -3.2 | -1.5 | -6.7 | 0.9 | -0.8 | 1.9 | 1.7 |
ShowingAll content types
KH Group’s Annual Report 2023 published
KH Group: It will do
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools