Log in to your Inderes Free account to see all free content on this page.
Kone
46.3 EUR +1.47%15,991 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)
23.03
EV/EBIT (adj.) (24e)
17.02
P/B (24e)
8.28
Dividend yield-% (24e)
3.99 %
Target price
50.00 EUR
Recommendation
Accumulate
Updated
21.7.2024
NASDAQ Helsinki
KNEBV
Daily low / high price
45.52 / 46.3
EUR
Market cap
24.51B EUR
Turnover
22.28M EUR
Volume
482K
Business risk
Valuation risk
Current
Previous
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.
Forum updates
Vuonna 2021 Kiinan osuus Koneen myynnistä oli 35%. Eli alamäki on ollut aika jyrkkä.
7/19/2024, 10:03 AM💙 5
Kasvu tulee huollon ja modernisoinnin markkinaosuuden noususta.
7/19/2024, 9:45 AM💙 3
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 9,938.5 | 10,514.1 | 10,906.7 | 10,952.3 | 11,202.8 | 11,995.7 | 12,595.4 | 13,145.2 |
growth-% | -0.4 % | 5.8 % | 3.7 % | 0.4 % | 2.3 % | 7.1 % | 5.0 % | 4.4 % |
EBITDA | 1,451.9 | 1,539.3 | 1,290.5 | 1,469.5 | 1,625.6 | 1,789.3 | 1,909.6 | 2,011.0 |
EBIT (adj.) | 1,250.5 | 1,309.8 | 1,076.6 | 1,248.4 | 1,342.3 | 1,490.0 | 1,598.7 | 1,690.5 |
EBIT | 1,212.9 | 1,295.3 | 1,031.2 | 1,200.1 | 1,342.3 | 1,490.0 | 1,598.7 | 1,690.5 |
Profit before taxes | 1,224.3 | 1,320.8 | 1,028.5 | 1,206.2 | 1,352.2 | 1,503.3 | 1,618.4 | 1,717.0 |
Net income | 939.3 | 1,014.2 | 774.5 | 925.8 | 1,039.9 | 1,155.1 | 1,243.5 | 1,319.3 |
EPS (adj.) | 1.87 | 1.98 | 1.59 | 1.88 | 2.01 | 2.23 | 2.40 | 2.55 |
growth-% | 0.2 % | 6.2 % | -20.0 % | 18.8 % | 6.8 % | 11.1 % | 7.7 % | 6.1 % |
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 % | 91.9 % | 85.0 % | 87.3 % | 90.0 % |
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-% | 14.6 % | 14.6 % | 11.8 % | 13.4 % | 14.5 % | 14.9 % | 15.2 % | 15.3 % |
EBIT-% (adj.) | 12.6 % | 12.5 % | 9.9 % | 11.4 % | 12.0 % | 12.4 % | 12.7 % | 12.9 % |
EBIT-% | 12.2 % | 12.3 % | 9.5 % | 11.0 % | 12.0 % | 12.4 % | 12.7 % | 12.9 % |
ROE | 29.6 % | 31.9 % | 25.8 % | 33.1 % | 36.8 % | 38.6 % | 38.6 % | 38.0 % |
ROI | 32.3 % | 34.6 % | 28.4 % | 35.4 % | 39.1 % | 42.0 % | 43.8 % | 45.1 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 66.46 | 63.04 | 48.30 | 45.16 | 46.30 | 46.30 | 46.30 | 46.30 |
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 | 23,948.1 | 23,948.1 | 23,948.1 | 23,948.1 |
Enterprise value | 32,476.7 | 30,466.6 | 23,644.7 | 22,323.3 | 22,847.3 | 22,628.9 | 22,368.6 | 22,143.1 |
EV/S | 3.3 | 2.9 | 2.2 | 2.0 | 2.0 | 1.9 | 1.8 | 1.7 |
EV/EBITDA | 22.4 | 19.8 | 18.3 | 15.2 | 14.1 | 12.6 | 11.7 | 11.0 |
EV/EBIT (adj.) | 26.0 | 23.3 | 22.0 | 17.9 | 17.0 | 15.2 | 14.0 | 13.1 |
EV/EBIT | 26.8 | 23.5 | 22.9 | 18.6 | 17.0 | 15.2 | 14.0 | 13.1 |
P/E (adj.) | 35.6 | 31.8 | 30.5 | 24.0 | 23.0 | 20.7 | 19.3 | 18.2 |
P/E | 36.7 | 32.2 | 32.2 | 25.2 | 23.0 | 20.7 | 19.3 | 18.2 |
P/B | 10.9 | 10.3 | 8.8 | 8.5 | 8.3 | 7.7 | 7.1 | 6.7 |
P/S | 3.5 | 3.1 | 2.3 | 2.1 | 2.1 | 2.0 | 1.9 | 1.8 |
Dividend yield | 3.4 % | 3.3 % | 3.6 % | 3.9 % | 4.0 % | 4.1 % | 4.5 % | 5.0 % |
Equity ratio | 45.5 % | 41.2 % | 40.3 % | 40.9 % | 42.5 % | 43.5 % | 45.9 % | 48.1 % |
Gearing ratio | -61.1 % | -67.6 % | -45.7 % | -36.4 % | -36.8 % | -41.4 % | -45.8 % | -49.0 % |
Login required
This content is only available for logged in users
Quarter data
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 2,749.9 | 2,809.9 | 10,952.3 | 2,568.2 | 2,801.1 | 2,887.3 | 2,946.2 | 11,202.8 | |
EBITDA | 384.9 | 434.5 | 1,469.5 | 333.9 | 405.2 | 427.5 | 459.0 | 1,625.6 | |
EBIT | 316.4 | 362.2 | 1,200.1 | 262.4 | 334.6 | 356.9 | 388.4 | 1,342.3 | |
Profit before taxes | 319.7 | 360.7 | 1,206.2 | 265.7 | 336.8 | 359.1 | 390.6 | 1,352.2 | |
Net income | 245.7 | 273.4 | 925.8 | 203.0 | 258.6 | 276.8 | 301.5 | 1,039.9 |
Login required
This content is only available for logged in users
ShowingAll content types
KONE Oyj: Half-year Financial Report of KONE Corporation for January-June 2024
KONE Oyj: Changes in the KONE Executive Board
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
Stock market's most popular morning newsletter
Analyst comments and recommendations
Stock comparison tool
PREMIUM account
All company reports and content
Premium tools (e.g. insider transactions & stock screener)
Model portfolio