Kesla
4.26 EUR
+12.70 %
3,552 following
Corporate customer
KELAS
NASDAQ Helsinki
Industrial Goods & Services
Industrials
Overview
Financials & Estimates
Dividend
Investor consensus
Valuation
Income statement
Quarterly estimates
Income statement
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Kesla
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 47.4 | 39.6 | 45.5 | 45.9 | 55.4 | 44.3 | 34.4 | 42.5 | 49.8 | 53.8 | 56.2 |
| growth-% | -16.3 % | 14.7 % | 0.9 % | 20.8 % | -20.0 % | -22.4 % | 23.6 % | 17.1 % | 8.0 % | 4.5 % | |
| EBITDA | 2.9 | 1.7 | 3.6 | 0.2 | 3.0 | 1.6 | -3.4 | 1.5 | 3.8 | 4.4 | 4.6 |
| EBIT (adj.) | 2.3 | 1.1 | 1.9 | -0.9 | 1.4 | 0.0 | -4.9 | 0.0 | 2.4 | 3.1 | 3.4 |
| EBIT | 1.6 | 0.6 | 2.2 | -1.3 | 1.4 | 0.0 | -4.9 | 0.0 | 2.4 | 3.1 | 3.4 |
| Profit before taxes | 1.3 | 0.4 | 2.1 | -1.5 | 0.7 | -0.7 | -5.6 | -0.8 | 1.4 | 2.3 | 2.7 |
| Net income | 1.0 | 0.3 | 1.7 | -1.2 | 0.5 | -0.5 | -4.5 | -0.7 | 1.3 | 2.0 | 2.2 |
| EPS (adj.) | 0.45 | 0.20 | 0.41 | -0.24 | 0.15 | -0.15 | -1.32 | -0.21 | 0.38 | 0.58 | 0.66 |
| growth-% | -54.2 % | 101.2 % | -157.3 % | 164.2 % | -202.0 % | -757.7 % | 84.5 % | 286.4 % | 51.6 % | 13.9 % | |
| Dividend | 0.15 | 0.10 | 0.20 | 0.00 | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend ratio | 53.4 % | 111.7 % | 40.3 % | 66.3 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 6.0 % | 4.3 % | 7.8 % | 0.4 % | 5.4 % | 3.6 % | -10.0 % | 3.4 % | 7.6 % | 8.1 % | 8.1 % |
| EBIT-% (adj.) | 4.9 % | 2.7 % | 4.2 % | -2.0 % | 2.5 % | 0.1 % | -14.3 % | 0.1 % | 4.9 % | 5.8 % | 6.0 % |
| EBIT-% | 3.4 % | 1.4 % | 4.9 % | -2.9 % | 2.5 % | 0.1 % | -14.3 % | 0.1 % | 4.9 % | 5.8 % | 6.0 % |
| ROE | 2.4 % | 12.5 % | -8.9 % | 4.1 % | -4.2 % | -45.9 % | -9.7 % | 17.4 % | 21.6 % | 20.0 % | |
| ROI | 2.4 % | 9.4 % | -4.5 % | 5.0 % | 0.2 % | -23.3 % | 0.2 % | 11.8 % | 14.5 % | 15.0 % |