|
Real-time Estimate
Tradegate
05:04:25 2026-10-08 EDT
|
5-day change | 1st Jan Change | ||
| 33.18 EUR | -2.31% |
|
-14.39% | -51.34% |
| 03:57am | Jungheinrich falls to four-year low as BofA downgrades stock | DP |
| 10-07 | Metzler Research Cuts Kion Group PT, Keeps at Buy | MT |
Company Valuation: KION GROUP AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 12,647 | 3,510 | 5,071 | 4,178 | 8,949 | 4,453 | - | - |
| Change | - | -72.25% | 44.48% | -17.61% | 114.22% | -50.24% | - | - |
| Enterprise Value (EV) 1 | 13,215 | 5,724 | 6,281 | 5,091 | 9,533 | 4,794 | 4,238 | 4,083 |
| Change | - | -56.68% | 9.73% | -18.95% | 87.26% | -49.72% | -11.59% | -3.67% |
| P/E | 22.3x | 35.7x | 16.6x | 11.6x | 39x | 11.2x | 8.75x | 7.47x |
| PBR | 2.44x | 0.63x | 0.88x | 0.67x | 1.47x | 0.69x | 0.65x | 0.61x |
| PEG | - | -0.4x | 0x | 0.6x | -1.1x | 0.2x | 0.3x | 0.4x |
| Capitalization / Revenue | 1.23x | 0.32x | 0.44x | 0.36x | 0.79x | 0.38x | 0.36x | 0.35x |
| EV / Revenue | 1.28x | 0.51x | 0.55x | 0.44x | 0.84x | 0.41x | 0.35x | 0.32x |
| EV / EBITDA | 7.79x | 4.7x | 3.59x | 2.62x | 5.1x | 2.46x | 1.98x | 1.81x |
| EV / EBIT | 15.7x | 19.6x | 7.95x | 5.55x | 12.1x | 5.32x | 4.03x | 3.46x |
| EV / FCF | 24.1x | -8x | 8.78x | 7.25x | 13.4x | 10.6x | 7.13x | 5.94x |
| FCF Yield | 4.15% | -12.5% | 11.4% | 13.8% | 7.44% | 9.39% | 14% | 16.8% |
| Dividend per Share 2 | 1.5 | 0.19 | 0.7 | 0.82 | 0.62 | 0.9881 | 1.276 | 1.46 |
| Rate of return | 1.55% | 0.71% | 1.81% | 2.57% | 0.91% | 2.91% | 3.76% | 4.3% |
| EPS 2 | 4.33 | 0.75 | 2.33 | 2.75 | 1.75 | 3.03 | 3.881 | 4.543 |
| Distribution rate | 34.6% | 25.3% | 30% | 29.8% | 35.4% | 32.6% | 32.9% | 32.1% |
| Net sales 1 | 10,294 | 11,136 | 11,434 | 11,503 | 11,297 | 11,708 | 12,285 | 12,900 |
| EBITDA 1 | 1,697 | 1,219 | 1,749 | 1,945 | 1,868 | 1,947 | 2,139 | 2,252 |
| EBIT 1 | 841.8 | 292.4 | 790.5 | 917.2 | 788.6 | 901.8 | 1,052 | 1,180 |
| Net income 1 | 568.3 | 105.8 | 305.8 | 360.3 | 230.1 | 396.1 | 504.3 | 592.3 |
| Net Debt 1 | 567.6 | 2,215 | 1,211 | 913.2 | 584 | 340.7 | -214.7 | -370.1 |
| Reference price 2 | 96.48 | 26.77 | 38.67 | 31.86 | 68.25 | 33.96 | 33.96 | 33.96 |
| Nbr of stocks (in thousands) | 131,086 | 131,102 | 131,125 | 131,125 | 131,125 | 131,125 | - | - |
| Announcement Date | 3/3/22 | 3/2/23 | 2/29/24 | 2/27/25 | 2/26/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.21x | 0.41x | 2.46x | 2.91% | 4.98B | |
| 30.39x | 5.17x | 22.9x | 0.76% | 374B | |
| 36.24x | 5.63x | 30.65x | 1% | 177B | |
| 15.06x | 1.15x | 7.45x | 4.89% | 63.45B | |
| 17.94x | 1.65x | 13.46x | 3.04% | 56.25B | |
| 30.7x | 4.25x | 17.91x | 0.43% | 47.71B | |
| 17.52x | 1.76x | 10.07x | 2.47% | 44.13B | |
| 11.12x | 1.05x | 10.47x | 4.7% | 34.6B | |
| 31.87x | 4.63x | 18.45x | 1.57% | 29.95B | |
| 12.05x | 0.39x | 4.04x | 4.08% | 25.41B | |
| Average | 21.41x | 2.61x | 13.79x | 2.59% | 85.77B | |
| Weighted average by Cap. | 27.62x | 4.15x | 20.47x | 1.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- KGX Stock
- Valuation KION GROUP AG
Select your edition
All financial news and data tailored to specific country editions
