|
Market Closed -
Nasdaq Helsinki
13:00:00 2026-10-28 EDT
|
After hours 13:18:04 | |||
| 54.68 EUR | -3.15% |
|
55.10 | +0.77% |
| 11:24am | Kone Lifts go down after narrowing annual outlook |  |
| 09:53am | Kone: Just meeting expectations is not good enough amid the looming TKE deal |  |
Company Valuation: Kone Oyj
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 32,652 | 24,975 | 23,358 | 24,324 | 31,362 | 29,262 | - | - |
| Change | - | -23.51% | -6.47% | 4.13% | 28.93% | -6.69% | - | - |
| Enterprise Value (EV) 1 | 30,488 | 23,666 | 22,345 | 23,493 | 30,662 | 28,272 | 27,976 | 27,599 |
| Change | - | -22.38% | -5.58% | 5.14% | 30.52% | -7.79% | -1.05% | -1.35% |
| P/E | 32.2x | 32.4x | 25.2x | 25.5x | 32x | 27.6x | 23.5x | 21.1x |
| PBR | 10.3x | 8.8x | 8.49x | 8.48x | 11.2x | 10x | 9.22x | 8.28x |
| PEG | - | -1.4x | 1.3x | 9.13x | 11.78x | 3.29x | 1.4x | 1.9x |
| Capitalization / Revenue | 3.11x | 2.29x | 2.13x | 2.19x | 2.79x | 2.48x | 2.33x | 2.2x |
| EV / Revenue | 2.9x | 2.17x | 2.04x | 2.12x | 2.73x | 2.4x | 2.23x | 2.08x |
| EV / EBITDA | 19.6x | 17.7x | 14.7x | 15.2x | 18.2x | 15.7x | 14x | 12.6x |
| EV / EBIT | 23.3x | 22x | 17.9x | 18x | 22.4x | 19.2x | 16.8x | 15.1x |
| EV / FCF | 23.1x | 80.5x | 36.3x | 32.3x | 37.4x | 24.1x | 20.3x | 18.4x |
| FCF Yield | 4.32% | 1.24% | 2.75% | 3.09% | 2.67% | 4.15% | 4.92% | 5.43% |
| Dividend per Share 2 | 1.75 | 1.75 | 1.75 | 1.8 | 1.8 | 1.867 | 2.023 | 2.168 |
| Rate of return | 2.78% | 3.62% | 3.88% | 3.83% | 2.97% | 3.31% | 3.58% | 3.84% |
| EPS 2 | 1.96 | 1.49 | 1.79 | 1.84 | 1.89 | 2.048 | 2.404 | 2.67 |
| Distribution rate | 89.3% | 117% | 97.8% | 97.8% | 95.2% | 91.2% | 84.2% | 81.2% |
| Net sales 1 | 10,514 | 10,907 | 10,952 | 11,098 | 11,245 | 11,784 | 12,534 | 13,286 |
| EBITDA 1 | 1,554 | 1,336 | 1,518 | 1,541 | 1,689 | 1,801 | 1,995 | 2,186 |
| EBIT 1 | 1,310 | 1,077 | 1,248 | 1,303 | 1,369 | 1,475 | 1,663 | 1,829 |
| Net income 1 | 1,014 | 774.5 | 925.8 | 951.3 | 980.1 | 1,068 | 1,260 | 1,394 |
| Net Debt 1 | -2,164 | -1,309 | -1,013 | -831.2 | -699.8 | -989.9 | -1,286 | -1,663 |
| Reference price 2 | 63.04 | 48.30 | 45.16 | 47.00 | 60.56 | 56.46 | 56.46 | 56.46 |
| Nbr of stocks (in thousands) | 517,962 | 517,089 | 517,237 | 517,528 | 517,859 | 518,284 | - | - |
| Announcement Date | 2/2/22 | 1/26/23 | 1/26/24 | 1/30/25 | 2/6/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.56x | 2.4x | 15.69x | 3.31% | 32.6B | |
| 23.2x | 3.96x | 17.95x | 1.37% | 156B | |
| 81.88x | 14.24x | 61.41x | -.--% | 64.6B | |
| 28.42x | 2.47x | 15.11x | 2.39% | 38.23B | |
| 18.49x | 2.31x | 13.71x | 2.31% | 28.24B | |
| 94.24x | 2.21x | 23.82x | -.--% | 28.37B | |
| 42.54x | 3.57x | 26.59x | 0.69% | 17.73B | |
| 38.04x | 3.01x | 26.53x | 0.57% | 14.63B | |
| 83.28x | 9.02x | 65.83x | 0.59% | 14.59B | |
| 79.35x | 8.22x | 58.19x | 0.25% | 13.86B | |
| Average | 51.70x | 5.14x | 32.48x | 1.15% | 40.88B | |
| Weighted average by Cap. | 43.33x | 5.36x | 28.24x | 1.25% |
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
- KNEBV Stock
- Valuation Kone Oyj
Select your edition
All financial news and data tailored to specific country editions
