Kalmar
32.525
EUR
-0.81 %
KALMAR
NASDAQ Helsinki
Transport & Logistics
Industrials
Kalmar operates in freight handling for ports, terminals, distribution centers and heavy industry. The company develops various solutions, and provides, among other things, border tractors, terminal tractors, reach stackers, empty container handlers and forklifts. Kalmar is a spin-off of the Cargotec group. The company has its headquarters in Helsinki.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Wipunen varainhallinta oy | 14.2 % | 23.7 % |
Mariatorp Oy | 12.3 % | 22.9 % |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 1,529.1 | 1,512.2 | 1,942.8 | 2,049.6 | 1,695.3 | 1,704.0 | 1,855.0 | 2,018.0 |
growth-% | -11.3 % | -1.1 % | 28.5 % | 5.5 % | -17.3 % | 0.5 % | 8.9 % | 8.8 % |
EBITDA | 165.3 | 373.7 | 170.6 | 297.3 | 242.5 | 271.2 | 300.2 | 344.1 |
EBIT (adj.) | 154.5 | 100.3 | 168.9 | 254.7 | 214.2 | 216.5 | 242.7 | 280.2 |
EBIT | 21.3 | 320.8 | 118.3 | 240.2 | 182.1 | 216.5 | 242.7 | 280.2 |
Profit before taxes | -14.6 | 319.0 | 117.5 | 241.5 | 178.0 | 205.1 | 234.0 | 273.3 |
Net income | -41.0 | 261.5 | 92.6 | 193.8 | 132.0 | 155.9 | 177.9 | 207.7 |
EPS (adj.) | 0.92 | 0.64 | 2.05 | 3.18 | 2.43 | 2.42 | 2.77 | 3.23 |
growth-% | -9.2 % | -30.8 % | 223.1 % | 54.6 % | -23.6 % | -0.1 % | 14.1 % | 16.8 % |
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 1.00 | 1.25 | 1.40 | 1.70 |
Dividend ratio | 48.6 % | 51.5 % | 50.6 % | 52.6 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.8 % | 24.7 % | 8.8 % | 14.5 % | 14.3 % | 15.9 % | 16.2 % | 17.1 % |
EBIT-% (adj.) | 10.1 % | 6.6 % | 8.7 % | 12.4 % | 12.6 % | 12.7 % | 13.1 % | 13.9 % |
EBIT-% | 1.4 % | 21.2 % | 6.1 % | 11.7 % | 10.7 % | 12.7 % | 13.1 % | 13.9 % |
ROE | 67.4 % | 11.4 % | 23.2 % | 18.4 % | 23.5 % | 23.4 % | 24.0 % | |
ROI | 66.4 % | 12.3 % | 23.2 % | 18.1 % | 22.1 % | 24.3 % | 26.5 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 33.82 | 43.84 | 41.32 | 52.70 | 32.53 | 32.53 | 32.53 | 32.53 |
Shares | 64.5 | 64.5 | 64.5 | 64.7 | 64.3 | 64.3 | 64.3 | 64.3 |
Market cap | 2,180.8 | 2,826.9 | 2,664.4 | 3,409.7 | 2,092.1 | 2,092.1 | 2,092.1 | 2,092.1 |
Enterprise value | 2,180.8 | 2,737.4 | 2,475.6 | 3,291.9 | 2,195.3 | 2,105.5 | 2,047.6 | 1,969.1 |
EV/S | 1.4 | 1.8 | 1.3 | 1.6 | 1.3 | 1.2 | 1.1 | 1.0 |
EV/EBITDA | 13.2 | 7.3 | 14.5 | 11.1 | 9.1 | 7.8 | 6.8 | 5.7 |
EV/EBIT (adj.) | 14.1 | 27.3 | 14.7 | 12.9 | 10.2 | 9.7 | 8.4 | 7.0 |
EV/EBIT | 102.4 | 8.5 | 20.9 | 13.7 | 12.1 | 9.7 | 8.4 | 7.0 |
P/E (adj.) | 36.8 | 69.0 | 20.1 | 16.6 | 13.4 | 13.4 | 11.8 | 10.1 |
P/E | - | 10.8 | 28.8 | 17.6 | 15.8 | 13.4 | 11.8 | 10.1 |
P/B | - | 3.6 | 3.1 | 4.2 | 3.4 | 2.9 | 2.6 | 2.3 |
P/S | 1.4 | 1.9 | 1.4 | 1.7 | 1.2 | 1.2 | 1.1 | 1.0 |
Dividend yield | 3.1 % | 3.8 % | 4.3 % | 5.2 % | ||||
Equity ratio | 44.1 % | 44.8 % | 44.3 % | 37.0 % | 42.7 % | 46.0 % | 49.4 % | |
Gearing ratio | -11.5 % | -22.1 % | -14.4 % | 16.7 % | 1.9 % | -5.5 % | -13.3 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 509.6 | 2,049.6 | 439.1 | 416.5 | 424.7 | 415.0 | 1,695.3 | 386.3 | 416.2 |
EBITDA | 67.4 | 297.3 | 61.2 | 49.8 | 69.5 | 62.0 | 242.5 | 58.8 | 67.8 |
EBIT | 53.2 | 240.2 | 45.8 | 35.8 | 54.0 | 46.5 | 182.1 | 45.2 | 54.1 |
Profit before taxes | 54.0 | 241.5 | 47.7 | 39.7 | 49.1 | 41.5 | 178.0 | 42.3 | 51.3 |
Net income | 45.0 | 193.8 | 33.4 | 31.2 | 36.3 | 31.1 | 132.0 | 32.2 | 39.0 |
Login required
This content is only available for logged in users
Kalmar has completed share repurchases announced in October
Kalmar Corporation: Share Repurchase 9.12.2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits