Kone
48.93
EUR
-0.41 %
KNEBV
NASDAQ Helsinki
Industrial Goods & Services
Industrials
16,113 following
-0.41%
-1.41%
-7.61%
+5.54%
-2.88%
+8.35%
+18.42%
-22.16%
-15.08%
+763.92%
www.kone.com/en/investors
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 (adj.) (24e)
25.44
EV/EBIT (adj.) (24e)
18.94
P/B (24e)
9.01
Dividend yield-% (24e)
3.67 %
Target price
55.00 EUR
Recommendation
Accumulate
Updated
27.10.2024
NASDAQ Helsinki
KNEBV
Daily low / high price
48.54 / 49.18
EUR
Market cap
25.9B EUR
Turnover
11.53M EUR
Volume
236K
Business risk
Valuation risk
Current
Previous
Latest research
Analyst
Erkki Vesola
Analyst
Latest videos
Financial calendar
Annual report
2025-01-30
General meeting
2025-03-05
Interim report
2025-04-30
Interim report
2025-07-18
Interim report
2025-10-23
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 9,938.6 | 10,514.2 | 10,906.6 | 10,952.3 | 11,085.5 | 11,636.4 | 12,355.0 | 13,048.7 |
growth-% | -0.4 % | 5.8 % | 3.7 % | 0.4 % | 1.2 % | 5.0 % | 6.2 % | 5.6 % |
EBITDA | 1,451.9 | 1,539.3 | 1,290.5 | 1,469.5 | 1,575.8 | 1,795.9 | 1,948.6 | 2,065.1 |
EBIT (adj.) | 1,250.5 | 1,309.8 | 1,076.6 | 1,248.4 | 1,286.9 | 1,505.1 | 1,645.4 | 1,750.0 |
EBIT | 1,212.9 | 1,295.3 | 1,031.2 | 1,200.1 | 1,286.9 | 1,505.1 | 1,645.4 | 1,750.0 |
Profit before taxes | 1,224.3 | 1,320.8 | 1,028.5 | 1,206.2 | 1,297.6 | 1,518.9 | 1,664.1 | 1,775.8 |
Net income | 939.3 | 1,014.2 | 774.5 | 925.8 | 994.7 | 1,163.2 | 1,274.5 | 1,360.1 |
EPS (adj.) | 1.87 | 1.98 | 1.59 | 1.88 | 1.92 | 2.25 | 2.46 | 2.63 |
growth-% | 0.2 % | 6.2 % | -20.0 % | 18.8 % | 2.1 % | 16.9 % | 9.6 % | 6.7 % |
Dividend | 2.25 | 2.10 | 1.75 | 1.75 | 1.80 | 1.90 | 2.10 | 2.63 |
Dividend ratio | 124.1 % | 107.1 % | 116.7 % | 97.7 % | 93.5 % | 84.4 % | 85.2 % | 100.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 14.6 % | 14.6 % | 11.8 % | 13.4 % | 14.2 % | 15.4 % | 15.8 % | 15.8 % |
EBIT-% (adj.) | 12.6 % | 12.5 % | 9.9 % | 11.4 % | 11.6 % | 12.9 % | 13.3 % | 13.4 % |
EBIT-% | 12.2 % | 12.3 % | 9.5 % | 11.0 % | 11.6 % | 12.9 % | 13.3 % | 13.4 % |
ROE | 29.6 % | 31.9 % | 25.8 % | 33.1 % | 35.8 % | 39.7 % | 40.0 % | 39.2 % |
ROI | 32.3 % | 34.6 % | 28.4 % | 35.4 % | 37.2 % | 41.8 % | 44.4 % | 45.8 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 66.46 | 63.04 | 48.30 | 45.16 | 48.93 | 48.93 | 48.93 | 48.93 |
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 | 25,308.4 | 25,308.4 | 25,308.4 | 25,308.4 |
Enterprise value | 32,476.7 | 30,466.6 | 23,644.7 | 22,323.3 | 24,368.7 | 24,132.4 | 23,837.5 | 23,567.7 |
EV/S | 3.3 | 2.9 | 2.2 | 2.0 | 2.2 | 2.1 | 1.9 | 1.8 |
EV/EBITDA | 22.4 | 19.8 | 18.3 | 15.2 | 15.5 | 13.4 | 12.2 | 11.4 |
EV/EBIT (adj.) | 26.0 | 23.3 | 22.0 | 17.9 | 18.9 | 16.0 | 14.5 | 13.5 |
EV/EBIT | 26.8 | 23.5 | 22.9 | 18.6 | 18.9 | 16.0 | 14.5 | 13.5 |
P/E (adj.) | 35.6 | 31.8 | 30.5 | 24.0 | 25.4 | 21.8 | 19.9 | 18.6 |
P/E | 36.7 | 32.2 | 32.2 | 25.2 | 25.4 | 21.8 | 19.9 | 18.6 |
P/B | 10.9 | 10.3 | 8.8 | 8.5 | 9.0 | 8.3 | 7.6 | 7.0 |
P/S | 3.5 | 3.1 | 2.3 | 2.1 | 2.3 | 2.2 | 2.0 | 1.9 |
Dividend yield | 3.4 % | 3.3 % | 3.6 % | 3.9 % | 3.7 % | 3.9 % | 4.3 % | 5.4 % |
Equity ratio | 45.5 % | 41.2 % | 40.3 % | 40.9 % | 41.5 % | 43.8 % | 46.3 % | 48.6 % |
Gearing ratio | -61.1 % | -67.6 % | -45.7 % | -36.4 % | -32.2 % | -37.3 % | -42.7 % | -46.8 % |
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 2,809.9 | 10,952.3 | 2,568.2 | 2,801.1 | 2,753.5 | 2,962.8 | 11,085.5 | 2,640.6 | 2,928.1 |
EBITDA | 434.5 | 1,469.5 | 333.9 | 405.2 | 392.9 | 443.8 | 1,575.8 | 347.8 | 465.4 |
EBIT | 362.2 | 1,200.1 | 262.4 | 334.6 | 319.5 | 370.4 | 1,286.9 | 275.1 | 392.7 |
Profit before taxes | 360.7 | 1,206.2 | 265.7 | 336.8 | 322.1 | 373.0 | 1,297.6 | 278.5 | 396.1 |
Net income | 273.4 | 925.8 | 203.0 | 258.6 | 246.9 | 286.2 | 994.7 | 214.4 | 305.0 |
ShowingAll content types
KONE Oyj: KONE Corporation: Notice pursuant to the Finnish Securities Market Act, Chapter 9, Section 10
KONE Oyj: KONE Corporation: Notice pursuant to the Finnish Securities Market Act, Chapter 9, Section 10
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