Kamux
3.62 EUR +0.56%12,931 investors are following this company
Kamux is active in the automotive industry. Today, the company offers sales of cars and related car services, insurance, and loan financing. The sales of the cars take place via the company's physical stores but also via the E-commerce platform. The largest business operations are held around the Nordic market. The company was founded in 2003 and is headquartered in Hämeenlinna.
P/E (adj.) (24e)
14.98
EV/EBIT (adj.) (24e)
13.37
P/B (24e)
1.27
Dividend yield-% (24e)
4.7 %
Target price
4.20 EUR
Recommendation
Accumulate
Updated
15.10.2024
NASDAQ Helsinki
KAMUX
Daily low / high price
3.605 / 3.635
EUR
Market cap
144.86M EUR
Turnover
164.33K EUR
Volume
45K
Business risk
Valuation risk
Current
Previous
Analyst
Rauli Juva
Analyst
Latest videos
Financial calendar
Half year dividend
2024-10-23
Interim report
2024-11-08
Annual report
2025-02-20
Interim report
2025-05-13
General meeting
2025-05-22
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 724.0 | 937.5 | 968.7 | 1,002.1 | 1,007.5 | 1,121.3 | 1,166.6 | 1,203.7 |
growth-% | 10.0 % | 29.5 % | 3.3 % | 3.4 % | 0.5 % | 11.3 % | 4.0 % | 3.2 % |
EBITDA | 40.8 | 39.9 | 29.3 | 28.7 | 28.9 | 39.8 | 44.2 | 46.8 |
EBIT (adj.) | 30.7 | 31.4 | 17.5 | 18.0 | 15.7 | 25.8 | 30.0 | 32.3 |
EBIT | 31.2 | 28.0 | 17.0 | 15.8 | 14.8 | 25.8 | 30.0 | 32.3 |
Profit before taxes | 28.5 | 26.4 | 15.2 | 13.9 | 12.7 | 24.6 | 27.9 | 30.4 |
Net income | 23.3 | 19.6 | 10.8 | 9.6 | 8.8 | 19.3 | 21.9 | 23.9 |
EPS (adj.) | 0.57 | 0.58 | 0.28 | 0.29 | 0.24 | 0.48 | 0.55 | 0.60 |
growth-% | 19.8 % | 1.0 % | -51.0 % | 3.9 % | -17.8 % | 100.0 % | 13.1 % | 9.2 % |
Dividend | 0.24 | 0.20 | 0.15 | 0.17 | 0.17 | 0.20 | 0.22 | 0.24 |
Dividend ratio | 41.1 % | 40.7 % | 55.5 % | 71.1 % | 77.6 % | 41.4 % | 40.2 % | 40.2 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 5.6 % | 4.3 % | 3.0 % | 2.9 % | 2.9 % | 3.6 % | 3.8 % | 3.9 % |
EBIT-% (adj.) | 4.2 % | 3.4 % | 1.8 % | 1.8 % | 1.6 % | 2.3 % | 2.6 % | 2.7 % |
EBIT-% | 4.3 % | 3.0 % | 1.8 % | 1.6 % | 1.5 % | 2.3 % | 2.6 % | 2.7 % |
ROE | 26.3 % | 19.5 % | 10.1 % | 8.7 % | 7.8 % | 16.1 % | 16.4 % | 16.2 % |
ROI | 20.2 % | 16.6 % | 9.8 % | 9.1 % | 8.2 % | 13.2 % | 14.5 % | 15.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 13.60 | 11.47 | 4.33 | 5.70 | 3.62 | 3.62 | 3.62 | 3.62 |
Shares | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 |
Market cap | 543.6 | 458.5 | 173.3 | 228.0 | 144.8 | 144.8 | 144.8 | 144.8 |
Enterprise value | 597.0 | 529.0 | 232.3 | 281.8 | 210.5 | 213.7 | 204.8 | 194.2 |
EV/S | 0.8 | 0.6 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
EV/EBITDA | 14.6 | 13.3 | 7.9 | 9.8 | 7.3 | 5.4 | 4.6 | 4.2 |
EV/EBIT (adj.) | 19.5 | 16.8 | 13.3 | 15.7 | 13.4 | 8.3 | 6.8 | 6.0 |
EV/EBIT | 19.1 | 18.9 | 13.7 | 17.9 | 14.2 | 8.3 | 6.8 | 6.0 |
P/E (adj.) | 23.8 | 19.9 | 15.3 | 19.4 | 15.0 | 7.5 | 6.6 | 6.1 |
P/E | 23.3 | 23.4 | 16.0 | 23.9 | 16.5 | 7.5 | 6.6 | 6.1 |
P/B | 5.7 | 4.3 | 1.6 | 2.0 | 1.3 | 1.1 | 1.0 | 0.9 |
P/S | 0.8 | 0.5 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
Dividend yield | 1.8 % | 1.7 % | 3.5 % | 3.0 % | 4.7 % | 5.5 % | 6.1 % | 6.6 % |
Equity ratio | 50.0 % | 47.1 % | 53.2 % | 51.8 % | 50.0 % | 51.3 % | 55.4 % | 59.9 % |
Gearing ratio | 55.8 % | 66.7 % | 54.5 % | 48.1 % | 57.7 % | 54.5 % | 42.8 % | 31.8 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 282.4 | 241.6 | 1,002.1 | 240.7 | 252.7 | 274.6 | 239.6 | 1,007.5 | |
EBITDA | 10.1 | 7.7 | 28.7 | 5.8 | 5.7 | 9.1 | 8.3 | 28.9 | |
EBIT | 6.8 | 4.5 | 15.8 | 2.3 | 2.1 | 5.6 | 4.8 | 14.8 | |
Profit before taxes | 7.1 | 3.1 | 13.9 | 2.3 | 1.0 | 5.1 | 4.3 | 12.7 | |
Net income | 4.9 | 2.3 | 9.6 | 1.2 | 0.1 | 4.0 | 3.4 | 8.8 |
ShowingAll content types
Inside information, profit warning: Kamux lowers its outlook for the year 2024
Kamux, Q3'24
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