Stock KNIN KUEHNE UND NAGEL INTERNATIONAL AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kuehne und Nagel International AG Berne S.E.

Equities

KNIN

CH0025238863

Air Freight & Logistics

Delayed Berne S.E.
Other stock markets
 		5-day change 1st Jan Change
- CHF -.--% Intraday chart for Kuehne und Nagel International AG -.--% -.--%
06-06 AlphaValue/Baader Europe Lifts Price Target on Kuehne & Nagel MT
05-29 Global markets live: BHP, Anglo American, Lenovo, Nvidia, Apple... Our Logo

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 19,541 24,055 35,427 25,885 34,666 31,779 - -
Enterprise Value (EV) 1 20,985 24,343 34,806 23,807 32,858 30,422 30,227 30,003
P/E ratio 24.5 x 30.6 x 17.4 x 9.77 x 24.1 x 26.2 x 24.6 x 24.6 x
Yield 3.68% 2.24% 3.4% 6.51% 3.45% 2.79% 2.8% 2.79%
Capitalization / Revenue 0.93 x 1.18 x 1.08 x 0.66 x 1.45 x 1.37 x 1.32 x 1.29 x
EV / Revenue 0.99 x 1.19 x 1.06 x 0.6 x 1.38 x 1.31 x 1.26 x 1.22 x
EV / EBITDA 11.5 x 12.7 x 9.46 x 5.25 x 12.3 x 12.5 x 11.8 x 11.6 x
EV / FCF 15 x 15.8 x 15.4 x 5.73 x 23.7 x 34.4 x 19.2 x 18.8 x
FCF Yield 6.68% 6.33% 6.51% 17.5% 4.23% 2.9% 5.2% 5.31%
Price to Book 8.44 x 9.98 x 11.1 x 6.22 x 10.9 x 10.1 x 9.03 x 8.07 x
Nbr of stocks (in thousands) 119,735 119,794 120,338 120,285 119,619 118,315 - -
Reference price 2 163.2 200.8 294.4 215.2 289.8 268.6 268.6 268.6
Announcement Date 20-02-27 21-03-03 22-03-02 23-03-01 24-03-01 - - -
1CHF in Million2CHF
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 21,094 20,382 32,801 39,398 23,849 23,172 24,053 24,664
EBITDA 1 1,829 1,920 3,679 4,532 2,678 2,433 2,557 2,590
EBIT 1 1,061 1,070 2,946 3,763 1,903 1,614 1,706 1,750
Operating Margin 5.03% 5.25% 8.98% 9.55% 7.98% 6.96% 7.09% 7.1%
Earnings before Tax (EBT) 1 1,047 1,059 2,945 3,808 1,956 1,586 1,689 1,733
Net income 1 798 788 2,032 2,644 1,431 1,170 1,249 1,275
Net margin 3.78% 3.87% 6.19% 6.71% 6% 5.05% 5.19% 5.17%
EPS 2 6.660 6.570 16.88 22.03 12.02 10.27 10.90 10.90
Free Cash Flow 1 1,401 1,541 2,265 4,157 1,389 883.5 1,573 1,593
FCF margin 6.64% 7.56% 6.91% 10.55% 5.82% 3.81% 6.54% 6.46%
FCF Conversion (EBITDA) 76.6% 80.26% 61.57% 91.73% 51.87% 36.31% 61.51% 61.51%
FCF Conversion (Net income) 175.56% 195.56% 111.47% 157.22% 97.06% 75.54% 125.94% 124.95%
Dividend per Share 2 6.000 4.500 10.00 14.00 10.00 7.493 7.507 7.488
Announcement Date 20-02-27 21-03-03 22-03-02 23-03-01 24-03-01 - - -
1CHF in Million2CHF
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 - 10,960 10,158 10,473 9,972 8,795 6,748 5,973 5,438 5,690 11,128 5,508 5,975 5,584 5,846 - -
EBITDA 1 - 1,310 1,306 1,274 1,109 843 803 715 640 520 1,160 576 603.6 612.4 627.8 - -
EBIT 1 419 1,121 1,120 1,075 924 644 612 523 446 322 768 376 404.7 420.3 422.6 - -
Operating Margin - 10.23% 11.03% 10.26% 9.27% 7.32% 9.07% 8.76% 8.2% 5.66% 6.9% 6.83% 6.77% 7.53% 7.23% - -
Earnings before Tax (EBT) - - - - - - 628 - - 324 779 - - - - - -
Net income 1 - 719 783 754 654 453 456 400 315 260 575 273 276.4 312.4 304.1 - -
Net margin - 6.56% 7.71% 7.2% 6.56% 5.15% 6.76% 6.7% 5.79% 4.57% 5.17% 4.96% 4.63% 5.6% 5.2% - -
EPS 2 - 5.970 6.500 6.290 5.450 - 3.810 3.360 2.650 2.170 4.830 2.300 2.390 2.587 2.617 - -
Dividend per Share 2 - 10.00 - - - 14.00 - - - 10.00 - - - - 7.918 - -
Announcement Date 20-07-21 22-03-02 22-04-26 22-07-25 22-10-24 23-03-01 23-04-24 23-07-25 23-10-24 24-03-01 24-03-01 24-04-23 - - - - -
1CHF in Million2CHF
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,444 288 - - - - - -
Net Cash position 1 - - 621 2,078 1,808 1,357 1,552 1,776
Leverage (Debt/EBITDA) 0.7895 x 0.15 x - - - - - -
Free Cash Flow 1 1,401 1,541 2,265 4,157 1,389 884 1,573 1,593
ROE (net income / shareholders' equity) 34.4% 33.4% 72.4% 72% 39.2% 37.1% 37.2% 35.2%
ROA (Net income/ Total Assets) 9.02% 8.01% 16.6% 18% 11.1% 10.4% 11.3% 11.3%
Assets 1 8,852 9,838 12,250 14,700 12,861 11,244 11,047 11,256
Book Value Per Share 2 19.30 20.10 26.60 34.60 26.50 26.60 29.80 33.30
Cash Flow per Share 2 14.30 14.30 20.50 36.70 14.30 15.20 15.90 14.60
Capex 1 320 177 197 247 310 280 252 271
Capex / Sales 1.52% 0.87% 0.6% 0.63% 1.3% 1.21% 1.05% 1.1%
Announcement Date 20-02-27 21-03-03 22-03-02 23-03-01 24-03-01 - - -
1CHF in Million2CHF
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Kuehne und Nagel International AG

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
15
Last Close Price
268.6 CHF
Average target price
244.2 CHF
Spread / Average Target
-9.07%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Integrated Logistics Operators

1st Jan change Capi.
DSV A/S Stock DSV A/S
-6.41% 33.45B
PANALPINA WELTTRANSPORT (HOLDING) AG Stock Panalpina Welttransport (Holding) AG
-1.52% 6.34B
HYUNDAI GLOVIS CO., LTD. Stock Hyundai Glovis Co., Ltd.
-4.18% 4.99B
COMPAGNIE DU CAMBODGE Stock Compagnie du Cambodge
+7.69% 4.23B
NIPPON EXPRESS HOLDINGS INC. Stock Nippon Express Holdings Inc.
-5.45% 4.22B
COMPAÑÍA DE DISTRIBUCIÓN INTEGRAL LOGISTA HOLDINGS, S.A. Stock Compañía de Distribución Integral Logista Holdings, S.A.
+9.80% 3.83B
AGILITY GLOBAL PLC Stock Agility Global PLC
0.00% 3.6B
JIAYOU INTERNATIONAL LOGISTICS CO.,LTD Stock Jiayou International Logistics Co.,Ltd
+68.92% 2.57B
XIAMEN XIANGYU CO., LTD. Stock Xiamen Xiangyu Co., Ltd.
+13.71% 2.39B
Integrated Logistics Operators
  1. Stock Market
  2. Equities
  3. KNIN Stock
  4. KNIN Stock
  5. Financials Kuehne und Nagel International AG