Kone
42.9 EUR -0.76%15,926 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)
21.93
EV/EBIT (adj.) (24e)
16.04
P/B (24e)
7.76
Dividend yield-% (24e)
4.19 %
Target price
43.00 EUR
Recommendation
Reduce
Updated
28.1.2024
NASDAQ Helsinki
KNEBV
Daily low / high price
42.59 / 43.27
EUR
Market cap
22.71B EUR
Turnover
21.81M EUR
Volume
508K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
Analyst
Erkki Vesola
Analyst
Latest videos
Financial calendar
Interim report
2024-04-24
Interim report
2024-07-19
Interim report
2024-10-24
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 | 11,162.4 | 11,682.7 | 12,121.0 | 12,543.8 |
growth-% | -0.4 % | 5.8 % | 3.7 % | 0.4 % | 1.9 % | 4.7 % | 3.8 % | 3.5 % |
EBITDA | 1,451.9 | 1,539.3 | 1,290.5 | 1,469.5 | 1,594.3 | 1,673.1 | 1,745.2 | 1,824.0 |
EBIT (adj.) | 1,250.5 | 1,309.8 | 1,076.6 | 1,248.4 | 1,313.3 | 1,384.8 | 1,448.2 | 1,520.4 |
EBIT | 1,212.9 | 1,295.3 | 1,031.2 | 1,200.1 | 1,313.3 | 1,384.8 | 1,448.2 | 1,520.4 |
Profit before taxes | 1,224.3 | 1,320.8 | 1,028.5 | 1,206.2 | 1,321.3 | 1,395.9 | 1,463.8 | 1,541.1 |
Net income | 939.3 | 1,014.2 | 774.5 | 925.8 | 1,011.6 | 1,068.7 | 1,121.1 | 1,180.6 |
EPS (adj.) | 1.87 | 1.98 | 1.59 | 1.88 | 1.96 | 2.07 | 2.17 | 2.28 |
growth-% | 0.2 % | 6.2 % | -20.0 % | 18.8 % | 3.8 % | 5.6 % | 4.9 % | 5.3 % |
Dividend | 2.25 | 2.10 | 1.75 | 1.75 | 1.80 | 1.80 | 1.95 | 2.05 |
Dividend ratio | 124.1 % | 107.1 % | 116.7 % | 97.7 % | 91.9 % | 87.0 % | 90.0 % | 90.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 14.6 % | 14.6 % | 11.8 % | 13.4 % | 14.3 % | 14.3 % | 14.4 % | 14.5 % |
EBIT-% (adj.) | 12.6 % | 12.5 % | 9.9 % | 11.4 % | 11.8 % | 11.9 % | 11.9 % | 12.1 % |
EBIT-% | 12.2 % | 12.3 % | 9.5 % | 11.0 % | 11.8 % | 11.9 % | 11.9 % | 12.1 % |
ROE | 29.6 % | 31.9 % | 25.8 % | 33.1 % | 36.1 % | 36.5 % | 36.2 % | 36.0 % |
ROI | 32.3 % | 34.6 % | 28.4 % | 35.4 % | 38.6 % | 39.9 % | 40.8 % | 41.9 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 66.46 | 63.04 | 48.30 | 45.16 | 42.90 | 42.90 | 42.90 | 42.90 |
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 | 22,189.5 | 22,189.5 | 22,189.5 | 22,189.5 |
Enterprise value | 32,476.7 | 30,466.6 | 23,644.7 | 22,323.3 | 21,062.3 | 20,929.3 | 20,746.0 | 20,587.0 |
EV/S | 3.3 | 2.9 | 2.2 | 2.0 | 1.9 | 1.8 | 1.7 | 1.6 |
EV/EBITDA | 22.4 | 19.8 | 18.3 | 15.2 | 13.2 | 12.5 | 11.9 | 11.3 |
EV/EBIT (adj.) | 26.0 | 23.3 | 22.0 | 17.9 | 16.0 | 15.1 | 14.3 | 13.5 |
EV/EBIT | 26.8 | 23.5 | 22.9 | 18.6 | 16.0 | 15.1 | 14.3 | 13.5 |
P/E (adj.) | 35.6 | 31.8 | 30.5 | 24.0 | 21.9 | 20.8 | 19.8 | 18.8 |
P/E | 36.7 | 32.2 | 32.2 | 25.2 | 21.9 | 20.8 | 19.8 | 18.8 |
P/B | 10.9 | 10.3 | 8.8 | 8.5 | 7.8 | 7.4 | 7.0 | 6.6 |
P/S | 3.5 | 3.1 | 2.3 | 2.1 | 2.0 | 1.9 | 1.8 | 1.8 |
Dividend yield | 3.4 % | 3.3 % | 3.6 % | 3.9 % | 4.2 % | 4.2 % | 4.6 % | 4.8 % |
Equity ratio | 45.5 % | 41.2 % | 40.3 % | 40.9 % | 42.4 % | 43.4 % | 45.4 % | 47.2 % |
Gearing ratio | -61.1 % | -67.6 % | -45.7 % | -36.4 % | -38.2 % | -40.8 % | -44.0 % | -46.4 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 2,556.6 | 2,835.9 | 2,749.9 | 2,809.9 | 10,952.3 | 2,411.3 | 2,853.2 | 2,855.5 | 3,042.4 |
EBITDA | 302.9 | 347.2 | 384.9 | 434.5 | 1,469.5 | 310.3 | 412.9 | 414.0 | 457.1 |
EBIT | 238.3 | 283.2 | 316.4 | 362.2 | 1,200.1 | 240.0 | 342.6 | 343.8 | 386.9 |
Profit before taxes | 241.1 | 284.7 | 319.7 | 360.7 | 1,206.2 | 242.0 | 344.6 | 345.8 | 388.9 |
Net income | 183.6 | 223.1 | 245.7 | 273.4 | 925.8 | 185.4 | 264.0 | 264.9 | 297.3 |
ShowingAll content types
KONE Oyj: Decisions taken by KONE Corporation's Annual General Meeting
KONE: en maskin!
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