Kempower
20.12 EUR +2.71%7,041 investors are following this company
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 (24e)
57.61
EV/EBIT (adj.) (24e)
45.86
P/B (24e)
7.31
Dividend yield-% (24e)
-
Target price
28.00 EUR
Recommendation
Buy
Updated
25.4.2024
First North Finland
KEMPOWR
Daily low / high price
19.59 / 20.18
EUR
Market cap
1.12B EUR
Turnover
1.17M EUR
Volume
58K
Business risk
Valuation risk
Current
Previous
Latest research
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 reportAnalyst
Pauli Lohi
Analyst
Latest videos
Financial calendar
Interim report
24.07.2024
Business review
30.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Kemppi Group Oy | 61.9 % | 61.9 % |
Varma Mutual Pension Insurance Company | 4.3 % | 4.3 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Tommi Liuska | 26.04.2024 | 1,508EUR |
Juha-pekka Suomela | 26.04.2024 | 1,490EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3.3 | 27.4 | 103.6 | 283.6 | 343.2 | 442.7 | 548.9 | 642.2 |
growth-% | 909.2 % | 730.3 % | 278.1 % | 173.7 % | 21.0 % | 29.0 % | 24.0 % | 17.0 % |
EBITDA | -2.1 | 0.5 | 9.5 | 47.1 | 33.3 | 59.7 | 89.0 | 104.6 |
EBIT (adj.) | -2.2 | -0.6 | 6.7 | 40.7 | 22.7 | 47.3 | 73.1 | 88.5 |
EBIT | -2.2 | -0.6 | 6.1 | 40.6 | 22.6 | 47.3 | 73.1 | 88.5 |
Profit before taxes | -2.2 | -0.8 | 4.8 | 43.1 | 24.6 | 49.3 | 75.1 | 90.5 |
Net income | -2.2 | 0.3 | 3.4 | 33.8 | 19.2 | 38.5 | 58.6 | 70.6 |
EPS (adj.) | 0.01 | 0.07 | 0.61 | 0.35 | 0.70 | 1.06 | 1.28 | |
growth-% | 1,286.7 % | 717.6 % | -43.0 % | 99.2 % | 52.3 % | 20.5 % | ||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -63.6 % | 1.8 % | 9.2 % | 16.6 % | 9.7 % | 13.5 % | 16.2 % | 16.3 % |
EBIT-% (adj.) | -66.7 % | -2.2 % | 6.5 % | 14.4 % | 6.6 % | 10.7 % | 13.3 % | 13.8 % |
EBIT-% | -66.7 % | -2.2 % | 5.9 % | 14.3 % | 6.6 % | 10.7 % | 13.3 % | 13.8 % |
ROE | -430.1 % | 0.6 % | 3.5 % | 28.9 % | 13.5 % | 22.5 % | 26.7 % | 24.8 % |
ROI | -430.1 % | -1.2 % | 5.7 % | 29.6 % | 12.9 % | 20.2 % | 22.5 % | 22.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 11.55 | 21.22 | 31.82 | 20.12 | 20.12 | 20.12 | 20.12 | |
Shares | 55.5 | 55.5 | 55.3 | 55.3 | 55.3 | 55.3 | 55.3 | |
Market cap | 641.5 | 1,178.6 | 1,758.9 | 1,112.2 | 1,112.2 | 1,112.2 | 1,112.2 | |
Enterprise value | 552.3 | 1,120.3 | 1,684.3 | 1,042.0 | 1,018.8 | 972.8 | 913.7 | |
EV/S | - | 20.2 | 10.8 | 5.9 | 3.0 | 2.3 | 1.8 | 1.4 |
EV/EBITDA | - | 1,104.5 | 117.9 | 35.8 | 31.3 | 17.1 | 10.9 | 8.7 |
EV/EBIT (adj.) | - | - | 167.2 | 41.4 | 45.9 | 21.5 | 13.3 | 10.3 |
EV/EBIT | - | - | 183.7 | 41.5 | 46.1 | 21.5 | 13.3 | 10.3 |
P/E (adj.) | - | 2,138.4 | 283.3 | 52.0 | 57.6 | 28.9 | 19.0 | 15.8 |
P/E | - | 2,138.4 | 342.6 | 52.1 | 57.9 | 28.9 | 19.0 | 15.8 |
P/B | - | 6.6 | 11.7 | 13.2 | 7.3 | 5.8 | 4.5 | 3.5 |
P/S | - | 23.4 | 11.4 | 6.2 | 3.2 | 2.5 | 2.0 | 1.7 |
Dividend yield | ||||||||
Equity ratio | 9.7 % | 89.9 % | 65.3 % | 55.9 % | 47.4 % | 43.5 % | 44.1 % | 50.5 % |
Gearing ratio | -83.3 % | -91.5 % | -57.9 % | -56.1 % | -46.1 % | -49.0 % | -55.9 % | -62.1 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 72.5 | 72.6 | 82.8 | 283.6 | 42.6 | 78.3 | 105.3 | 117.0 | 343.2 |
EBITDA | 15.4 | 16.0 | 7.8 | 47.1 | -8.6 | 6.0 | 17.2 | 18.6 | 33.3 |
EBIT | 13.9 | 14.4 | 5.5 | 40.6 | -10.9 | 3.6 | 14.2 | 15.7 | 22.6 |
Profit before taxes | 14.2 | 14.6 | 7.3 | 43.1 | -10.6 | 4.1 | 14.7 | 16.4 | 24.6 |
Net income | 11.0 | 11.7 | 5.4 | 33.8 | -8.8 | 3.3 | 11.8 | 12.9 | 19.2 |
ShowingAll content types
Kempower Corporation - Managers' transactions - Otava
Kempower Corporation - Managers' transactions - Ristimäki
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