Kesko
19.285
EUR
+0.21 %
KESKOB
NASDAQ Helsinki
Retailers
Consumer Goods & Services
14,565 following
+0.21%
-2.26%
+4.44%
+7.14%
+12.81%
+7.59%
+12.51%
-31.98%
+21.9%
+618.89%
www.kesko.fi/en/investor
Kesko is active in the retail industry. The company offers services primarily focused on the food, construction and technology industries. The greatest competence is found in the development of store concepts, channel sales, e-commerce sites and business models. The majority of the operations are located in the Nordic and Baltic markets. The head office is located in Helsinki.
P/E (adj.) (24e)
17.38
EV/EBIT (adj.) (24e)
16.37
P/B (24e)
2.75
Dividend yield-% (24e)
4.31 %
Target price
19.50 EUR
Recommendation
Reduce
Updated
31.10.2024
NASDAQ Helsinki
KESKOB
Daily low / high price
19.21 / 19.395
EUR
Market cap
7.72B EUR
Turnover
5.06M EUR
Volume
263K
Business risk
Valuation risk
Current
Previous
Analyst
Arttu Heikura
Analyst
Financial calendar
Quarterly dividend
2025-01-13
Annual report
2025-02-05
General meeting
2025-03-24
Interim report
2025-04-29
Interim report
2025-07-22
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 10,669.2 | 11,300.2 | 11,808.9 | 11,783.9 | 11,915.2 | 12,277.2 | 12,821.8 | 13,204.6 |
growth-% | -0.5 % | 5.9 % | 4.5 % | -0.2 % | 1.1 % | 3.0 % | 4.4 % | 3.0 % |
EBITDA | 1,096.0 | 1,275.2 | 1,322.1 | 1,231.2 | 1,230.9 | 1,330.7 | 1,409.4 | 1,460.7 |
EBIT (adj.) | 567.5 | 775.5 | 815.1 | 710.4 | 650.2 | 714.3 | 778.6 | 821.5 |
EBIT | 600.0 | 775.2 | 816.5 | 707.3 | 650.2 | 714.3 | 778.6 | 821.5 |
Profit before taxes | 527.5 | 712.9 | 761.1 | 625.1 | 545.1 | 600.4 | 672.3 | 724.3 |
Net income | 433.2 | 571.8 | 609.9 | 507.3 | 441.4 | 486.2 | 539.2 | 580.9 |
EPS (adj.) | 0.97 | 1.44 | 1.53 | 1.28 | 1.11 | 1.22 | 1.36 | 1.46 |
growth-% | 31.4 % | 47.9 % | 6.4 % | -16.3 % | -13.5 % | 10.1 % | 10.9 % | 7.7 % |
Dividend | 0.75 | 1.06 | 1.08 | 1.02 | 0.83 | 0.98 | 1.08 | 1.09 |
Dividend ratio | 68.6 % | 73.6 % | 70.1 % | 80.0 % | 75.0 % | 80.0 % | 80.0 % | 75.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 10.3 % | 11.3 % | 11.2 % | 10.4 % | 10.3 % | 10.8 % | 11.0 % | 11.1 % |
EBIT-% (adj.) | 5.3 % | 6.9 % | 6.9 % | 6.0 % | 5.5 % | 5.8 % | 6.1 % | 6.2 % |
EBIT-% | 5.6 % | 6.9 % | 6.9 % | 6.0 % | 5.5 % | 5.8 % | 6.1 % | 6.2 % |
ROE | 20.6 % | 24.2 % | 23.1 % | 18.4 % | 15.9 % | 16.9 % | 17.8 % | 18.3 % |
ROI | 12.3 % | 16.1 % | 16.4 % | 13.2 % | 11.1 % | 11.4 % | 12.1 % | 12.6 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 21.04 | 29.34 | 20.62 | 16.90 | 19.29 | 19.29 | 19.29 | 19.29 |
Shares | 396.4 | 397.0 | 397.0 | 397.8 | 397.9 | 397.9 | 397.9 | 397.9 |
Market cap | 8,340.3 | 11,648.9 | 8,186.8 | 6,722.3 | 7,673.2 | 7,673.2 | 7,673.2 | 7,673.2 |
Enterprise value | 10,636.2 | 13,581.1 | 10,290.9 | 9,282.0 | 10,645.9 | 10,607.8 | 10,534.3 | 10,399.3 |
EV/S | 1.0 | 1.2 | 0.9 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 |
EV/EBITDA | 9.7 | 10.7 | 7.8 | 7.5 | 8.6 | 8.0 | 7.5 | 7.1 |
EV/EBIT (adj.) | 18.7 | 17.5 | 12.6 | 13.1 | 16.4 | 14.9 | 13.5 | 12.7 |
EV/EBIT | 17.7 | 17.5 | 12.6 | 13.1 | 16.4 | 14.9 | 13.5 | 12.7 |
P/E (adj.) | 21.6 | 20.4 | 13.5 | 13.2 | 17.4 | 15.8 | 14.2 | 13.2 |
P/E | 19.3 | 20.4 | 13.4 | 13.3 | 17.4 | 15.8 | 14.2 | 13.2 |
P/B | 3.8 | 4.6 | 3.0 | 2.4 | 2.7 | 2.6 | 2.5 | 2.4 |
P/S | 0.8 | 1.0 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
Dividend yield | 3.6 % | 3.6 % | 5.2 % | 6.0 % | 4.3 % | 5.1 % | 5.6 % | 5.7 % |
Equity ratio | 33.0 % | 36.3 % | 36.7 % | 35.6 % | 33.1 % | 34.0 % | 34.9 % | 36.1 % |
Gearing ratio | 105.5 % | 76.4 % | 76.7 % | 92.8 % | 106.5 % | 99.6 % | 92.4 % | 84.0 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 2,902.0 | 11,783.9 | 2,759.5 | 3,092.5 | 3,026.5 | 3,036.7 | 11,915.2 | ||
EBITDA | 311.8 | 1,231.2 | 237.2 | 331.3 | 346.5 | 315.9 | 1,230.9 | ||
EBIT | 170.5 | 707.3 | 99.5 | 178.3 | 201.5 | 170.9 | 650.2 | ||
Profit before taxes | 145.0 | 625.1 | 77.2 | 149.2 | 171.9 | 146.8 | 545.1 | ||
Net income | 123.6 | 507.3 | 62.5 | 123.5 | 138.0 | 117.4 | 441.4 |
ShowingAll content types
K-ryhmä: Kesko Corporation: Disclosure in compliance with Chapter 9, Section 10 of the Finnish Securities Markets Act (14.11.2024)
K-ryhmä: Kesko's sales in October
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