Konecranes

35,73EUR +0,62 %
12.354 investorer følger denne virksomhed

Konecranes is a manufacturing group. The company specializes in the development of cranes and associated system solutions. The cranes are mainly used among companies in the shipping industry and the equipment is specially adapted for standard and heavy lifting. Business activities are found on a global level, primarily in the Nordic market. The company's head office is located in Hyvinkää.

P/E (23e)
10,09
EV/EBIT (23e)
9,02
P/B (23e)
1,79
Udbytteafkast, % (23e)
3,92 %
Kursmål
41.00 EUR
Anbefaling
Akkumulér
Opdateret
11.5.2023
NASDAQ Helsinki
KCR
Daglig lav / høj pris
35,26 / 35,79 EUR
Markedsværdi
2,83 mia. EUR
Aktieomsætning
1,44 mio. EUR
Volumen
40 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning3.326,903.178,903.185,803.364,804.006,674.378,504.326,094.409,45
vækst-%5,41 %-4,45 %0,22 %5,62 %19,08 %9,28 %-1,20 %1,93 %
EBITDA272,20303,80340,10347,70496,30544,35590,32612,95
EBIT (adj.)274,90260,80312,30318,50426,40455,42476,16500,39
EBIT148,60173,80220,00223,30375,80412,72448,46474,69
Overskud før skat118,40170,40192,50190,80333,45379,53422,22456,57
Netto indkomst80,90122,20146,90140,40243,42276,44308,15334,14
EPS (adj.)2,142,152,752,653,543,884,154,46
vækst-%1,53 %0,18 %28,08 %-3,73 %33,79 %9,70 %6,77 %7,48 %
Udbytte1,250,881,251,251,401,601,802,74
Udbytte ratio121,94 %56,99 %67,34 %70,48 %45,53 %45,82 %46,24 %65,00 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%8,18 %9,56 %10,68 %10,33 %12,39 %12,43 %13,65 %13,90 %
EBIT-% (adj.)8,26 %8,20 %9,80 %9,47 %10,64 %10,40 %11,01 %11,35 %
EBIT-%4,47 %5,47 %6,91 %6,64 %9,38 %9,43 %10,37 %10,77 %
ROE6,46 %9,86 %11,33 %10,09 %16,17 %16,65 %16,80 %16,54 %
ROI7,03 %8,55 %9,76 %9,60 %14,86 %15,94 %17,09 %18,25 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)27,4028,7835,1628,7635,7335,7335,7335,73
Aktier78,9279,1379,1379,1779,1779,1779,1779,17
Markedsværdi2.162,462.277,492.782,372.276,832.828,622.828,622.828,622.828,62
Enterprise value2.801,242.815,023.304,562.945,783.390,753.304,593.080,292.884,73
EV/S0,840,891,040,880,850,750,710,65
EV/EBITDA10,299,279,728,476,836,075,224,71
EV/EBIT (adj.)10,1910,7910,589,257,957,266,475,76
EV/EBIT18,8516,2015,0213,199,028,016,876,08
P/E (adj.)12,7913,4112,7910,8710,099,208,618,01
P/E26,7318,6418,9416,2211,6210,239,188,47
P/B1,751,832,061,591,791,621,471,34
P/S0,650,720,870,680,710,650,650,64
Udbytteprocent4,56 %3,06 %3,56 %4,35 %3,92 %4,48 %5,04 %7,68 %
Equity ratio35,90 %34,14 %38,86 %37,95 %40,30 %42,36 %47,46 %51,88 %
Gearing ratio52,62 %46,27 %40,01 %48,31 %35,64 %27,31 %13,08 %2,65 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning787,20884,601.020,903.364,80899,30971,78999,651.135,944.006,67
EBITDA77,00123,70134,80347,70115,30119,22126,23135,56496,30
EBIT48,3091,40103,20223,3085,8089,2295,73105,06375,80
Overskud før skat37,7083,3099,20190,8072,2079,1786,0896,00333,45
Netto indkomst27,5061,1072,30140,4052,7057,8062,8470,08243,42