Kone
47.45 EUR +1.74%15,925 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)
23.18
EV/EBIT (adj.) (24e)
17.17
P/B (24e)
8.43
Dividend yield-% (24e)
3.89 %
Target price
50.00 EUR
Recommendation
Accumulate
Updated
25.4.2024
NASDAQ Helsinki
KNEBV
Daily low / high price
46.7 / 47.57
EUR
Market cap
25.12B EUR
Turnover
20.75M EUR
Volume
438K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Erkki Vesola
Analyst
Financial calendar
Interim report
19.07.2024
Interim report
24.10.2024
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 | 04.12.2023 | 297,753EUR |
Antti Herlin | 04.12.2023 | 403,397EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 9,938.5 | 10,514.1 | 10,906.7 | 10,952.3 | 11,286.6 | 11,995.7 | 12,595.4 | 13,145.2 |
growth-% | -0.4 % | 5.8 % | 3.7 % | 0.4 % | 3.1 % | 6.3 % | 5.0 % | 4.4 % |
EBITDA | 1,451.9 | 1,539.3 | 1,290.5 | 1,469.5 | 1,649.4 | 1,789.4 | 1,909.9 | 2,010.9 |
EBIT (adj.) | 1,250.5 | 1,309.8 | 1,076.6 | 1,248.4 | 1,363.4 | 1,490.0 | 1,598.7 | 1,690.5 |
EBIT | 1,212.9 | 1,295.3 | 1,031.2 | 1,200.1 | 1,363.4 | 1,490.0 | 1,598.7 | 1,690.5 |
Profit before taxes | 1,224.3 | 1,320.8 | 1,028.5 | 1,206.2 | 1,376.6 | 1,506.6 | 1,621.1 | 1,719.1 |
Net income | 939.3 | 1,014.2 | 774.5 | 925.8 | 1,058.8 | 1,157.8 | 1,245.7 | 1,321.0 |
EPS (adj.) | 1.87 | 1.98 | 1.59 | 1.88 | 2.05 | 2.24 | 2.41 | 2.55 |
growth-% | 0.2 % | 6.2 % | -20.0 % | 18.8 % | 8.7 % | 9.3 % | 7.6 % | 6.0 % |
Dividend | 2.25 | 2.10 | 1.75 | 1.75 | 1.85 | 1.90 | 2.10 | 2.30 |
Dividend ratio | 124.1 % | 107.1 % | 116.7 % | 97.7 % | 90.3 % | 84.8 % | 87.2 % | 90.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 14.6 % | 14.6 % | 11.8 % | 13.4 % | 14.6 % | 14.9 % | 15.2 % | 15.3 % |
EBIT-% (adj.) | 12.6 % | 12.5 % | 9.9 % | 11.4 % | 12.1 % | 12.4 % | 12.7 % | 12.9 % |
EBIT-% | 12.2 % | 12.3 % | 9.5 % | 11.0 % | 12.1 % | 12.4 % | 12.7 % | 12.9 % |
ROE | 29.6 % | 31.9 % | 25.8 % | 33.1 % | 37.4 % | 38.4 % | 38.4 % | 37.8 % |
ROI | 32.3 % | 34.6 % | 28.4 % | 35.4 % | 39.7 % | 42.0 % | 43.7 % | 45.1 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 66.46 | 63.04 | 48.30 | 45.16 | 47.45 | 47.45 | 47.45 | 47.45 |
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 | 24,542.9 | 24,542.9 | 24,542.9 | 24,542.9 |
Enterprise value | 32,476.7 | 30,466.6 | 23,644.7 | 22,323.3 | 23,409.6 | 23,205.3 | 22,942.3 | 22,714.6 |
EV/S | 3.3 | 2.9 | 2.2 | 2.0 | 2.1 | 1.9 | 1.8 | 1.7 |
EV/EBITDA | 22.4 | 19.8 | 18.3 | 15.2 | 14.2 | 13.0 | 12.0 | 11.3 |
EV/EBIT (adj.) | 26.0 | 23.3 | 22.0 | 17.9 | 17.2 | 15.6 | 14.4 | 13.4 |
EV/EBIT | 26.8 | 23.5 | 22.9 | 18.6 | 17.2 | 15.6 | 14.4 | 13.4 |
P/E (adj.) | 35.6 | 31.8 | 30.5 | 24.0 | 23.2 | 21.2 | 19.7 | 18.6 |
P/E | 36.7 | 32.2 | 32.2 | 25.2 | 23.2 | 21.2 | 19.7 | 18.6 |
P/B | 10.9 | 10.3 | 8.8 | 8.5 | 8.4 | 7.9 | 7.3 | 6.8 |
P/S | 3.5 | 3.1 | 2.3 | 2.1 | 2.2 | 2.0 | 1.9 | 1.9 |
Dividend yield | 3.4 % | 3.3 % | 3.6 % | 3.9 % | 3.9 % | 4.0 % | 4.4 % | 4.8 % |
Equity ratio | 45.5 % | 41.2 % | 40.3 % | 40.9 % | 42.5 % | 43.8 % | 46.2 % | 48.4 % |
Gearing ratio | -61.1 % | -67.6 % | -45.7 % | -36.4 % | -37.7 % | -41.7 % | -46.1 % | -49.3 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 2,835.9 | 2,749.9 | 2,809.9 | 10,952.3 | 2,568.2 | 2,884.9 | 2,887.3 | 2,946.2 | 11,286.6 |
EBITDA | 347.2 | 384.9 | 434.5 | 1,469.5 | 333.9 | 427.2 | 428.4 | 459.9 | 1,649.4 |
EBIT | 283.2 | 316.4 | 362.2 | 1,200.1 | 262.4 | 355.7 | 356.9 | 388.4 | 1,363.4 |
Profit before taxes | 284.7 | 319.7 | 360.7 | 1,206.2 | 265.7 | 359.0 | 360.2 | 391.7 | 1,376.6 |
Net income | 223.1 | 245.7 | 273.4 | 925.8 | 203.0 | 276.7 | 277.6 | 301.5 | 1,058.8 |
ShowingAll content types
KONE Oyj: Change in KONE Corporation's holding of treasury shares
KONE Oyj: KONE Corporation: Managers' Transactions
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