![KONE Q2’24: Potential i modernisering](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/925051d9-8ec7-4b61-8520-7acf25dacb4b.png)
Kone
46.3 EUR +1.47%15,992 investors are following this company
Kone is a manufacturer of elevators, escalators and automatic doors. Examples of other associated products and systems that the company provides include barriers, docking systems and traffic gates. Today, the company's products are resold in all global regions via authorized resellers. Kone was originally founded in 1910 and is headquartered in Espoo.
P/E (24e)
23.03
EV/EBIT (adj.) (24e)
17.02
P/B (24e)
8.28
Dividend yield-% (24e)
3.99 %
Target price
50.00 EUR
Recommendation
Accumulate
Updated
21.7.2024
NASDAQ Helsinki
KNEBV
Daily low / high price
45.52 / 46.3
EUR
Market cap
24.51B EUR
Turnover
22.28M EUR
Volume
482K
Business risk
Valuation risk
Current
Previous
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Herlin Antti | 23.4 % | 62.4 % |
Polttina Oy | 3.3 % | 1.4 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Antti Herlin | 2023-12-04 | 297,753EUR |
Antti Herlin | 2023-12-04 | 403,397EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 9,938.5 | 10,514.1 | 10,906.7 | 10,952.3 | 11,202.8 | 11,995.7 | 12,595.4 | 13,145.2 |
growth-% | -0.4 % | 5.8 % | 3.7 % | 0.4 % | 2.3 % | 7.1 % | 5.0 % | 4.4 % |
EBITDA | 1,451.9 | 1,539.3 | 1,290.5 | 1,469.5 | 1,625.6 | 1,789.3 | 1,909.6 | 2,011.0 |
EBIT (adj.) | 1,250.5 | 1,309.8 | 1,076.6 | 1,248.4 | 1,342.3 | 1,490.0 | 1,598.7 | 1,690.5 |
EBIT | 1,212.9 | 1,295.3 | 1,031.2 | 1,200.1 | 1,342.3 | 1,490.0 | 1,598.7 | 1,690.5 |
Profit before taxes | 1,224.3 | 1,320.8 | 1,028.5 | 1,206.2 | 1,352.2 | 1,503.3 | 1,618.4 | 1,717.0 |
Net income | 939.3 | 1,014.2 | 774.5 | 925.8 | 1,039.9 | 1,155.1 | 1,243.5 | 1,319.3 |
EPS (adj.) | 1.87 | 1.98 | 1.59 | 1.88 | 2.01 | 2.23 | 2.40 | 2.55 |
growth-% | 0.2 % | 6.2 % | -20.0 % | 18.8 % | 6.8 % | 11.1 % | 7.7 % | 6.1 % |
Dividend | 2.25 | 2.10 | 1.75 | 1.75 | 1.85 | 1.90 | 2.10 | 2.30 |
Dividend ratio | 124.1 % | 107.1 % | 116.7 % | 97.7 % | 91.9 % | 85.0 % | 87.3 % | 90.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 14.6 % | 14.6 % | 11.8 % | 13.4 % | 14.5 % | 14.9 % | 15.2 % | 15.3 % |
EBIT-% (adj.) | 12.6 % | 12.5 % | 9.9 % | 11.4 % | 12.0 % | 12.4 % | 12.7 % | 12.9 % |
EBIT-% | 12.2 % | 12.3 % | 9.5 % | 11.0 % | 12.0 % | 12.4 % | 12.7 % | 12.9 % |
ROE | 29.6 % | 31.9 % | 25.8 % | 33.1 % | 36.8 % | 38.6 % | 38.6 % | 38.0 % |
ROI | 32.3 % | 34.6 % | 28.4 % | 35.4 % | 39.1 % | 42.0 % | 43.8 % | 45.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 66.46 | 63.04 | 48.30 | 45.16 | 46.30 | 46.30 | 46.30 | 46.30 |
Shares | 518.4 | 518.0 | 517.1 | 517.2 | 517.2 | 517.2 | 517.2 | 517.2 |
Market cap | 34,452.2 | 32,652.4 | 24,975.4 | 23,358.4 | 23,948.1 | 23,948.1 | 23,948.1 | 23,948.1 |
Enterprise value | 32,476.7 | 30,466.6 | 23,644.7 | 22,323.3 | 22,847.3 | 22,628.9 | 22,368.6 | 22,143.1 |
EV/S | 3.3 | 2.9 | 2.2 | 2.0 | 2.0 | 1.9 | 1.8 | 1.7 |
EV/EBITDA | 22.4 | 19.8 | 18.3 | 15.2 | 14.1 | 12.6 | 11.7 | 11.0 |
EV/EBIT (adj.) | 26.0 | 23.3 | 22.0 | 17.9 | 17.0 | 15.2 | 14.0 | 13.1 |
EV/EBIT | 26.8 | 23.5 | 22.9 | 18.6 | 17.0 | 15.2 | 14.0 | 13.1 |
P/E (adj.) | 35.6 | 31.8 | 30.5 | 24.0 | 23.0 | 20.7 | 19.3 | 18.2 |
P/E | 36.7 | 32.2 | 32.2 | 25.2 | 23.0 | 20.7 | 19.3 | 18.2 |
P/B | 10.9 | 10.3 | 8.8 | 8.5 | 8.3 | 7.7 | 7.1 | 6.7 |
P/S | 3.5 | 3.1 | 2.3 | 2.1 | 2.1 | 2.0 | 1.9 | 1.8 |
Dividend yield | 3.4 % | 3.3 % | 3.6 % | 3.9 % | 4.0 % | 4.1 % | 4.5 % | 5.0 % |
Equity ratio | 45.5 % | 41.2 % | 40.3 % | 40.9 % | 42.5 % | 43.5 % | 45.9 % | 48.1 % |
Gearing ratio | -61.1 % | -67.6 % | -45.7 % | -36.4 % | -36.8 % | -41.4 % | -45.8 % | -49.0 % |
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 2,749.9 | 2,809.9 | 10,952.3 | 2,568.2 | 2,801.1 | 2,887.3 | 2,946.2 | 11,202.8 | |
EBITDA | 384.9 | 434.5 | 1,469.5 | 333.9 | 405.2 | 427.5 | 459.0 | 1,625.6 | |
EBIT | 316.4 | 362.2 | 1,200.1 | 262.4 | 334.6 | 356.9 | 388.4 | 1,342.3 | |
Profit before taxes | 319.7 | 360.7 | 1,206.2 | 265.7 | 336.8 | 359.1 | 390.6 | 1,352.2 | |
Net income | 245.7 | 273.4 | 925.8 | 203.0 | 258.6 | 276.8 | 301.5 | 1,039.9 |
ShowingAll content types
![KONE Q2’24: Potential i modernisering](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/925051d9-8ec7-4b61-8520-7acf25dacb4b.png)
KONE Q2'24: China weakness does not change the big picture
KONE Oyj: Half-year Financial Report of KONE Corporation for January-June 2024
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
KONE Oyj: Changes in the KONE Executive Board
KONE Oyj: Change in KONE Corporation's holding of treasury shares
KONE Oyj: KONE Corporation: Managers' Transactions
KONE Oyj: KONE Corporation: Managers' Transactions
KONE Oyj: KONE Corporation: Managers' Transactions
KONE Oyj: KONE Corporation: Managers' Transactions
KONE Oyj: KONE Corporation: Managers' Transactions
KONE Oyj: KONE Corporation: Managers' Transactions
KONE Oyj: KONE Corporation: Managers' Transactions
KONE Oyj: KONE Corporation: Managers' Transactions
KONE: Need for revision
KONE Oyj: Interim Report of KONE Corporation for January-March 2024
KONE Oyj: Decisions taken by KONE Corporation's Board of Directors
KONE Oyj: Decisions taken by KONE Corporation's Annual General Meeting
![KONE: en maskin!](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/1b21dc1c-50e8-4222-b267-08cbda6f3722.png)
KONE: en maskin!
![KONE: Kinas orderingång överraskade](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/fdb17379-6ede-4f53-93d1-21731501dba8.png)