Kempower
10,19 EUR -0,97%7.442 investorer følger denne virksomhed
Kempower is active in the industrial sector. The company is a developer of charging solutions and services with a focus on the automotive sector. The range mainly includes charging posts, stations, sockets, and associated electronic equipment. In addition to the main business, various aftermarket services and technical support are offered. The largest operations are in the Nordic countries and Europe.
P/E (adj.) (24e)
-26,44
EV/EBIT (adj.) (24e)
-20,49
P/B (24e)
5,1
Udbytteafkast, % (24e)
-
Kursmål
10.00 EUR
Anbefaling
Reducer
Opdateret
3.9.2024
NASDAQ Helsinki
KEMPOWR
Daglig lav / høj pris
10,11 / 10,35
EUR
Markedsværdi
565,98 mio. EUR
Aktieomsætning
374,08 t EUR
Volumen
37 t
Business risk
Valuation risk
Current
Previous
Seneste analyser
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 reportAnalytiker
Pauli Lohi
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
30.10.2024
Resultatopgørelse
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 3,3 | 27,4 | 103,6 | 283,6 | 226,9 | 294,9 | 383,4 | 467,8 |
| vækst-% | 909,2 % | 730,3 % | 278,1 % | 173,7 % | -20,0 % | 30,0 % | 30,0 % | 22,0 % |
| EBITDA | -2,1 | 0,5 | 9,5 | 47,1 | -16,0 | 23,3 | 49,9 | 59,5 |
| EBIT (adj.) | -2,2 | -0,6 | 6,7 | 40,7 | -25,8 | 12,1 | 34,9 | 46,4 |
| EBIT | -2,2 | -0,6 | 6,1 | 40,6 | -26,9 | 12,1 | 34,9 | 46,4 |
| Overskud før skat | -2,2 | -0,8 | 4,8 | 43,1 | -26,4 | 12,6 | 35,4 | 46,9 |
| Netto indkomst | -2,2 | 0,3 | 3,4 | 33,8 | -22,4 | 10,0 | 27,9 | 37,1 |
| EPS (adj.) | 0,01 | 0,07 | 0,61 | -0,39 | 0,18 | 0,51 | 0,67 | |
| vækst-% | 1.286,7 % | 717,6 % | -162,9 % | 180,2 % | 32,7 % | |||
| Udbytte | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| Udbytte ratio |
Lønsomhed og afkast på kapital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | -63,6 % | 1,8 % | 9,2 % | 16,6 % | -7,0 % | 7,9 % | 13,0 % | 12,7 % |
| EBIT-% (adj.) | -66,7 % | -2,2 % | 6,5 % | 14,4 % | -11,4 % | 4,1 % | 9,1 % | 9,9 % |
| EBIT-% | -66,7 % | -2,2 % | 5,9 % | 14,3 % | -11,8 % | 4,1 % | 9,1 % | 9,9 % |
| ROE | -430,1 % | 0,6 % | 3,5 % | 28,9 % | -18,4 % | 8,6 % | 20,8 % | 22,2 % |
| ROI | -430,1 % | -1,2 % | 5,7 % | 29,6 % | -15,7 % | 5,3 % | 11,0 % | 11,7 % |
Værdiansættelse
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Aktiekurs (EUR) | 11,55 | 19,64 | 28,72 | 10,19 | 10,19 | 10,19 | 10,19 | |
| Aktier | 55,5 | 55,5 | 55,3 | 55,3 | 55,3 | 55,3 | 55,3 | |
| Markedsværdi | 641,5 | 1.090,9 | 1.587,6 | 563,3 | 563,3 | 563,3 | 563,3 | |
| Enterprise value | 552,3 | 1.032,5 | 1.513,0 | 527,9 | 533,5 | 519,0 | 497,2 | |
| EV/S | - | 20,2 | 10,0 | 5,3 | 2,3 | 1,8 | 1,4 | 1,1 |
| EV/EBITDA | - | 1.104,5 | 108,7 | 32,1 | - | 22,9 | 10,4 | 8,4 |
| EV/EBIT (adj.) | - | - | 154,1 | 37,2 | - | 44,0 | 14,9 | 10,7 |
| EV/EBIT | - | - | 169,3 | 37,3 | - | 44,0 | 14,9 | 10,7 |
| P/E (adj.) | - | 2.138,4 | 262,2 | 46,9 | - | 56,5 | 20,2 | 15,2 |
| P/E | - | 2.138,4 | 317,1 | 47,0 | - | 56,5 | 20,2 | 15,2 |
| P/B | - | 6,6 | 10,8 | 11,9 | 5,1 | 4,7 | 3,8 | 3,0 |
| P/S | - | 23,4 | 10,5 | 5,6 | 2,5 | 1,9 | 1,5 | 1,2 |
| Udbytteprocent | ||||||||
| Equity ratio | 9,7 % | 89,9 % | 65,3 % | 55,9 % | 40,6 % | 31,8 % | 29,6 % | 31,5 % |
| Gearing ratio | -83,3 % | -91,5 % | -57,9 % | -56,1 % | -32,0 % | -24,7 % | -29,9 % | -35,7 % |
Kvartalsdata
| Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 72,6 | 82,8 | 283,6 | 42,6 | 57,1 | 61,7 | 65,5 | 226,9 | |
| EBITDA | 16,0 | 7,8 | 47,1 | -8,6 | -6,9 | -2,9 | 2,4 | -16,0 | |
| EBIT | 14,4 | 5,5 | 40,6 | -10,9 | -9,5 | -5,9 | -0,6 | -26,9 | |
| Overskud før skat | 14,6 | 7,3 | 43,1 | -10,6 | -9,5 | -5,8 | -0,5 | -26,4 | |
| Netto indkomst | 11,7 | 5,4 | 33,8 | -8,8 | -7,8 | -5,2 | -0,7 | -22,4 |
ViserAlle indholdstyper
Kempower: News flow does not support expectations for stronger sales
CORRECTION: Insider information: Kempower has finalized the change negotiations
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
Change in Kempower’s Global Leadership Team
Kempower: Change negotiations completed, but profitability also needs a sales boost
Insider information: Kempower has finalized the change negotiations
Kempower has delivered its fast-charging solutions to a public EV charging hub in Hyderabad, India, operated by GLIDA
Kempower delivers electric truck charging solutions to the European shipping and logistics company DFDS
Kempower achieves CTEP certification in California, delivering best in class accuracy and reliability favoring consumers
Kempower and Wennstrom deliver EV charging technology to Norway’s first public charging site dedicated to trucks, operated by Fastcharge
Kempower continues as an official supplier of the Arctic Race of Norway
Kempower Corporation - Managers' transactions - Suomela
Kempower Corporation - Managers' transactions - Ristimäki
Kempower Corporation - Managers' transactions - Vanhanen
Kempower Corporation - Managers' transactions - Otava
Kempower Corporation - Managers' transactions - Liuska
Kempower Corporation - Managers' transactions - Kainulainen
Kempower Corporation - Managers' transactions - Peltola
Kempower Q2'24: Challenging times still ahead, but the long game is appealing
