|
Market Closed -
Nasdaq Helsinki
12:00:00 2026-10-05 EDT
|
5-day change | 1st Jan Change | ||
| 50.68 EUR | -0.47% |
|
-1.59% | -16.31% |
| 10-02 | Deutsche expects better order intake for Kone than consensus | FW |
| 10-02 | Deutsche Bank lowers price target for Kone to €66 (67), reiterates buy | FW |
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 | 26,267 | - | - |
| Change | - | -23.51% | -6.47% | 4.13% | 28.93% | -16.25% | - | - |
| Enterprise Value (EV) 1 | 30,488 | 23,666 | 22,345 | 23,493 | 30,662 | 25,294 | 24,975 | 24,611 |
| Change | - | -22.38% | -5.58% | 5.14% | 30.52% | -17.51% | -1.26% | -1.46% |
| P/E | 32.2x | 32.4x | 25.2x | 25.5x | 32x | 24.7x | 21x | 19x |
| PBR | 10.3x | 8.8x | 8.49x | 8.48x | 11.2x | 8.97x | 8.27x | 7.42x |
| PEG | - | -1.4x | 1.3x | 9.13x | 11.78x | 2.94x | 1.2x | 1.7x |
| Capitalization / Revenue | 3.11x | 2.29x | 2.13x | 2.19x | 2.79x | 2.23x | 2.1x | 1.98x |
| EV / Revenue | 2.9x | 2.17x | 2.04x | 2.12x | 2.73x | 2.15x | 2x | 1.86x |
| EV / EBITDA | 19.6x | 17.7x | 14.7x | 15.2x | 18.2x | 14x | 12.5x | 11.3x |
| EV / EBIT | 23.3x | 22x | 17.9x | 18x | 22.4x | 17.2x | 15.1x | 13.6x |
| EV / FCF | 23.1x | 80.5x | 36.3x | 32.3x | 37.4x | 21.8x | 18.6x | 16.9x |
| FCF Yield | 4.32% | 1.24% | 2.75% | 3.09% | 2.67% | 4.6% | 5.38% | 5.93% |
| Dividend per Share 2 | 1.75 | 1.75 | 1.75 | 1.8 | 1.8 | 1.867 | 2.027 | 2.172 |
| Rate of return | 2.78% | 3.62% | 3.88% | 3.83% | 2.97% | 3.68% | 4% | 4.29% |
| EPS 2 | 1.96 | 1.49 | 1.79 | 1.84 | 1.89 | 2.049 | 2.409 | 2.673 |
| Distribution rate | 89.3% | 117% | 97.8% | 97.8% | 95.2% | 91.1% | 84.1% | 81.3% |
| Net sales 1 | 10,514 | 10,907 | 10,952 | 11,098 | 11,245 | 11,774 | 12,490 | 13,253 |
| EBITDA 1 | 1,554 | 1,336 | 1,518 | 1,541 | 1,689 | 1,803 | 1,998 | 2,181 |
| EBIT 1 | 1,310 | 1,077 | 1,248 | 1,303 | 1,369 | 1,472 | 1,655 | 1,816 |
| Net income 1 | 1,014 | 774.5 | 925.8 | 951.3 | 980.1 | 1,066 | 1,263 | 1,391 |
| Net Debt 1 | -2,164 | -1,309 | -1,013 | -831.2 | -699.8 | -972.6 | -1,292 | -1,656 |
| Reference price 2 | 63.04 | 48.30 | 45.16 | 47.00 | 60.56 | 50.68 | 50.68 | 50.68 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 24.86x | 2.16x | 14.1x | 3.67% | 29.7B | |
| 25.28x | 4.6x | 21.45x | 1.2% | 179B | |
| 140.76x | 20.64x | 94.86x | -.--% | 85.16B | |
| 128.46x | 2.99x | 31.88x | -.--% | 38.49B | |
| 25.36x | 2.12x | 13.09x | 2.71% | 33.05B | |
| 16x | 2.06x | 12.21x | 2.68% | 24.38B | |
| 58.35x | 4.92x | 36.89x | 0.53% | 23.15B | |
| 33.28x | 3.66x | 21.71x | 0.37% | 19.26B | |
| 44.3x | 3.26x | 30.65x | 0.5% | 15.29B | |
| 87.29x | 9.48x | 69.15x | 0.6% | 15.11B | |
| Average | 58.39x | 5.59x | 34.60x | 1.22% | 46.28B | |
| Weighted average by Cap. | 59.24x | 7.04x | 36.91x | 1.11% |
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
