Kempower
9.54
EUR
-1.24 %
KEMPOWR
NASDAQ Helsinki
Electrical Equipment
Industrials
7,542 following
-1.24%
+2.42%
-11.42%
-27.29%
-57.97%
-70.02%
-65.83%
-
-
+20%
investors.kempower.com
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 (adj.) (24e)
-24.26
EV/EBIT (adj.) (24e)
-19.08
P/B (24e)
4.85
Dividend yield-% (24e)
-
Target price
9.50 EUR
Recommendation
Reduce
Updated
31.10.2024
NASDAQ Helsinki
KEMPOWR
Daily low / high price
9.505 / 9.68
EUR
Market cap
529.88M EUR
Turnover
282.41K EUR
Volume
30K
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
Annual report
2025-02-12
Interim report
2025-04-25
General meeting
2025-05-07
Interim report
2025-07-24
Interim report
2025-10-29
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3.3 | 27.4 | 103.6 | 283.6 | 219.8 | 274.7 | 362.7 | 442.4 |
growth-% | 909.2 % | 730.3 % | 278.1 % | 173.7 % | -22.5 % | 25.0 % | 32.0 % | 22.0 % |
EBITDA | -2.1 | 0.5 | 9.5 | 47.1 | -18.4 | 19.4 | 44.2 | 55.9 |
EBIT (adj.) | -2.2 | -0.6 | 6.7 | 40.7 | -26.5 | 9.0 | 32.6 | 43.5 |
EBIT | -2.2 | -0.6 | 6.1 | 40.6 | -28.9 | 9.0 | 32.6 | 43.5 |
Profit before taxes | -2.2 | -0.8 | 4.8 | 43.1 | -28.4 | 9.5 | 33.1 | 44.0 |
Net income | -2.2 | 0.3 | 3.4 | 33.8 | -24.1 | 7.5 | 26.1 | 34.7 |
EPS (adj.) | 0.01 | 0.07 | 0.61 | -0.39 | 0.14 | 0.47 | 0.63 | |
growth-% | 1,286.7 % | 717.6 % | -164.2 % | 249.1 % | 33.0 % | |||
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 % | -8.3 % | 7.1 % | 12.2 % | 12.6 % |
EBIT-% (adj.) | -66.7 % | -2.2 % | 6.5 % | 14.4 % | -12.1 % | 3.3 % | 9.0 % | 9.8 % |
EBIT-% | -66.7 % | -2.2 % | 5.9 % | 14.3 % | -13.1 % | 3.3 % | 9.0 % | 9.8 % |
ROE | -430.1 % | 0.6 % | 3.5 % | 28.9 % | -20.0 % | 6.6 % | 20.2 % | 21.8 % |
ROI | -430.1 % | -1.2 % | 5.7 % | 29.6 % | -16.3 % | 3.8 % | 9.9 % | 10.5 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 11.55 | 19.64 | 28.72 | 9.54 | 9.54 | 9.54 | 9.54 | |
Shares | 55.5 | 55.5 | 55.3 | 55.3 | 55.3 | 55.3 | 55.3 | |
Market cap | 641.5 | 1,090.9 | 1,587.6 | 527.3 | 527.3 | 527.3 | 527.3 | |
Enterprise value | 552.3 | 1,032.5 | 1,513.0 | 505.6 | 509.6 | 501.7 | 483.3 | |
EV/S | - | 20.2 | 10.0 | 5.3 | 2.3 | 1.9 | 1.4 | 1.1 |
EV/EBITDA | - | 1,104.5 | 108.7 | 32.1 | - | 26.3 | 11.4 | 8.7 |
EV/EBIT (adj.) | - | - | 154.1 | 37.2 | - | 56.8 | 15.4 | 11.1 |
EV/EBIT | - | - | 169.3 | 37.3 | - | 56.8 | 15.4 | 11.1 |
P/E (adj.) | - | 2,138.4 | 262.2 | 46.9 | - | 70.5 | 20.2 | 15.2 |
P/E | - | 2,138.4 | 317.1 | 47.0 | - | 70.5 | 20.2 | 15.2 |
P/B | - | 6.6 | 10.8 | 11.9 | 4.8 | 4.5 | 3.7 | 3.0 |
P/S | - | 23.4 | 10.5 | 5.6 | 2.4 | 1.9 | 1.5 | 1.2 |
Dividend yield | ||||||||
Equity ratio | 9.7 % | 89.9 % | 65.3 % | 55.9 % | 38.8 % | 30.4 % | 27.8 % | 29.4 % |
Gearing ratio | -83.3 % | -91.5 % | -57.9 % | -56.1 % | -20.0 % | -15.2 % | -18.0 % | -24.9 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 82.8 | 283.6 | 42.6 | 57.1 | 52.3 | 67.8 | 219.8 | 48.6 | 70.2 |
EBITDA | 7.8 | 47.1 | -8.6 | -6.9 | -6.4 | 3.6 | -18.4 | -2.4 | 6.5 |
EBIT | 5.5 | 40.6 | -10.9 | -9.5 | -9.2 | 0.7 | -28.9 | -5.4 | 3.5 |
Profit before taxes | 7.3 | 43.1 | -10.6 | -9.5 | -8.9 | 0.6 | -28.4 | -5.3 | 3.6 |
Net income | 5.4 | 33.8 | -8.8 | -7.8 | -7.2 | -0.3 | -24.1 | -4.3 | 2.9 |
ShowingAll content types
Proviridis pioneers underground truck charging infrastructure using Kempower solution
Kempower: Q3 numbers were not pretty
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