Kesko
17,09EUR -0,41%13.351 investorer følger denne virksomhed
Kesko is active in the retail industry. The company offers services primarily focused on the food, construction and technology industries. The greatest competence is found in the development of store concepts, channel sales, e-commerce sites and business models. The majority of the operations are located in the Nordic and Baltic markets. The head office is located in Helsinki.
P/E (23e)
13,38
EV/EBIT (adj.) (23e)
13,1
P/B (23e)
2,41
Udbytteafkast, % (23e)
5,86 %
Kursmål
17.00 EUR
Anbefaling
Akkumulér
Opdateret
27.10.2023
NASDAQ Helsinki
KESKOB
Daglig lav / høj pris
16,955 / 17,11
EUR
Markedsværdi
6,85 mia. EUR
Aktieomsætning
7,34 mio. EUR
Volumen
430 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Analyst
Arttu Heikura
Analytiker
Seneste videoer
Finanskalender
Kvartalsudbytte
11.12.2023
Årsrapport
30.01.2024
Generalforsamling
26.03.2024
Delårsrapport
25.04.2024
Delårsrapport
23.07.2024
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| K-retailers´ Association | 5,2 % | 13,4 % |
| Ilmarinen Mutual Pension Insurance Company | 3,6 % | 9,4 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Toni Pokela | 27.10.2023 | 62.715EUR |
| Toni Pokela | 27.10.2023 | 26.907EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 10.720,30 | 10.669,20 | 11.300,20 | 11.808,90 | 11.818,10 | 11.787,60 | 12.638,80 | 12.952,10 |
| vækst-% | 3,28 % | -0,48 % | 5,91 % | 4,50 % | 0,08 % | -0,26 % | 7,22 % | 2,48 % |
| EBITDA | 933,80 | 1.096,00 | 1.275,15 | 1.322,10 | 1.210,95 | 1.245,09 | 1.377,02 | 1.393,41 |
| EBIT (adj.) | 461,60 | 567,50 | 775,45 | 815,10 | 710,45 | 700,46 | 799,77 | 826,94 |
| EBIT | 447,80 | 600,00 | 775,15 | 816,50 | 706,35 | 700,46 | 799,77 | 826,94 |
| Overskud før skat | 403,30 | 527,50 | 712,85 | 761,10 | 630,21 | 614,01 | 713,88 | 743,22 |
| Netto indkomst | 325,70 | 433,20 | 571,75 | 609,90 | 504,09 | 491,13 | 571,01 | 594,48 |
| EPS (adj.) | 0,74 | 0,97 | 1,44 | 1,53 | 1,28 | 1,23 | 1,44 | 1,49 |
| vækst-% | 20,03 % | 31,36 % | 47,89 % | 6,37 % | -16,64 % | -3,36 % | 16,27 % | 4,11 % |
| Udbytte | 0,63 | 0,75 | 1,06 | 1,08 | 1,00 | 0,94 | 1,08 | 1,12 |
| Udbytte ratio | 76,75 % | 68,63 % | 73,61 % | 70,10 % | 79,00 % | 76,00 % | 75,00 % | 75,00 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 8,71 % | 10,27 % | 11,28 % | 11,20 % | 10,25 % | 10,56 % | 10,90 % | 10,76 % |
| EBIT-% (adj.) | 4,31 % | 5,32 % | 6,86 % | 6,90 % | 6,01 % | 5,94 % | 6,33 % | 6,38 % |
| EBIT-% | 4,18 % | 5,62 % | 6,86 % | 6,91 % | 5,98 % | 5,94 % | 6,33 % | 6,38 % |
| ROE | 16,53 % | 20,55 % | 24,23 % | 23,14 % | 18,13 % | 17,14 % | 18,97 % | 18,62 % |
| ROI | 10,01 % | 12,33 % | 16,09 % | 16,35 % | 13,11 % | 12,30 % | 13,73 % | 13,93 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 15,77 | 21,04 | 29,34 | 20,62 | 17,09 | 17,09 | 17,09 | 17,09 |
| Aktier | 396,80 | 396,40 | 397,03 | 397,03 | 397,77 | 397,77 | 397,77 | 397,77 |
| Markedsværdi | 6.257,54 | 8.340,26 | 11.648,95 | 8.186,82 | 6.797,87 | 6.797,87 | 6.797,87 | 6.797,87 |
| Enterprise value | 9.078,94 | 10.636,18 | 13.581,15 | 10.290,92 | 9.308,63 | 9.340,40 | 9.254,75 | 9.174,18 |
| EV/S | 0,85 | 1,00 | 1,20 | 0,87 | 0,79 | 0,79 | 0,73 | 0,71 |
| EV/EBITDA | 9,72 | 9,70 | 10,65 | 7,78 | 7,69 | 7,50 | 6,72 | 6,58 |
| EV/EBIT (adj.) | 19,67 | 18,74 | 17,51 | 12,63 | 13,10 | 13,33 | 11,57 | 11,09 |
| EV/EBIT | 20,27 | 17,73 | 17,52 | 12,60 | 13,18 | 13,33 | 11,57 | 11,09 |
| P/E (adj.) | 21,26 | 21,60 | 20,36 | 13,45 | 13,38 | 13,84 | 11,90 | 11,44 |
| P/E | 19,21 | 19,25 | 20,37 | 13,42 | 13,49 | 13,84 | 11,90 | 11,44 |
| P/B | 3,09 | 3,81 | 4,61 | 2,99 | 2,41 | 2,33 | 2,19 | 2,08 |
| P/S | 0,58 | 0,78 | 1,03 | 0,69 | 0,58 | 0,58 | 0,54 | 0,52 |
| Udbytteprocent | 3,99 % | 3,56 % | 3,61 % | 5,22 % | 5,86 % | 5,49 % | 6,30 % | 6,56 % |
| Equity ratio | 31,03 % | 32,96 % | 36,31 % | 36,69 % | 35,58 % | 36,21 % | 37,31 % | 38,60 % |
| Gearing ratio | 133,99 % | 105,53 % | 76,39 % | 76,73 % | 89,07 % | 87,32 % | 79,01 % | 72,55 % |
Kvartalsdata
| Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 2.983,20 | 11.808,90 | 2.828,00 | 3.104,70 | 2.949,20 | 2.936,21 | 11.818,10 | ||
| EBITDA | 318,16 | 1.322,10 | 251,40 | 337,90 | 330,10 | 291,55 | 1.210,95 | ||
| EBIT | 191,16 | 816,50 | 122,50 | 206,20 | 208,10 | 169,55 | 706,35 | ||
| Overskud før skat | 177,16 | 761,10 | 104,70 | 187,50 | 187,90 | 150,11 | 630,21 | ||
| Netto indkomst | 141,56 | 609,90 | 83,80 | 150,00 | 149,90 | 120,39 | 504,09 |
ViserAlle indholdstyper
