Stock KNIA 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 Deutsche Boerse AG

Equities

KNIA

CH0025238863

Air Freight & Logistics

Market Closed - Deutsche Boerse AG
Other stock markets
 03:05:00 2019-06-28 EDT 		5-day change 1st Jan Change
126 EUR +0.36% Intraday chart for Kuehne und Nagel International AG -.--% -.--%
05-24 Kuehne+Nagel Initiates MedTech Logistics Service in Europe MT
05-22 Aldar Properties, Dubai South to Develop Build-to-Suit Facility in Dubai MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 19,541 24,055 35,427 25,885 34,666 29,082 - -
Enterprise Value (EV) 1 20,985 24,343 34,806 23,807 32,858 27,725 27,529 27,306
P/E ratio 24.5 x 30.6 x 17.4 x 9.77 x 24.1 x 23.7 x 21.8 x 21.6 x
Yield 3.68% 2.24% 3.4% 6.51% 3.45% 3.05% 3.05% 3.05%
Capitalization / Revenue 0.93 x 1.18 x 1.08 x 0.66 x 1.45 x 1.26 x 1.21 x 1.18 x
EV / Revenue 0.99 x 1.19 x 1.06 x 0.6 x 1.38 x 1.2 x 1.14 x 1.11 x
EV / EBITDA 11.5 x 12.7 x 9.46 x 5.25 x 12.3 x 11.3 x 10.6 x 10.3 x
EV / FCF 15 x 15.8 x 15.4 x 5.73 x 23.7 x 33.6 x 16.4 x 15.6 x
FCF Yield 6.68% 6.33% 6.51% 17.5% 4.23% 2.97% 6.1% 6.43%
Price to Book 8.44 x 9.98 x 11.1 x 6.22 x 10.9 x 9.24 x 8.26 x 7.38 x
Nbr of stocks (in thousands) 119,735 119,794 120,338 120,285 119,619 118,315 - -
Reference price 2 163.2 200.8 294.4 215.2 289.8 245.8 245.8 245.8
Announcement Date 2/27/20 3/3/21 3/2/22 3/1/23 3/1/24 - - -
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 2,447 2,604 2,639
EBIT 1 1,061 1,070 2,946 3,763 1,903 1,618 1,747 1,791
Operating Margin 5.03% 5.25% 8.98% 9.55% 7.98% 6.98% 7.26% 7.26%
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 1,180 1,304 1,341
Net margin 3.78% 3.87% 6.19% 6.71% 6% 5.09% 5.42% 5.44%
EPS 2 6.660 6.570 16.88 22.03 12.02 10.36 11.25 11.38
Free Cash Flow 1 1,401 1,541 2,265 4,157 1,389 824 1,680 1,756
FCF margin 6.64% 7.56% 6.91% 10.55% 5.82% 3.56% 6.98% 7.12%
FCF Conversion (EBITDA) 76.6% 80.26% 61.57% 91.73% 51.87% 33.67% 64.51% 66.53%
FCF Conversion (Net income) 175.56% 195.56% 111.47% 157.22% 97.06% 69.85% 128.77% 130.91%
Dividend per Share 2 6.000 4.500 10.00 14.00 10.00 7.493 7.507 7.488
Announcement Date 2/27/20 3/3/21 3/2/22 3/1/23 3/1/24 - - -
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 7/21/20 3/2/22 4/26/22 7/25/22 10/24/22 3/1/23 4/24/23 7/25/23 10/24/23 3/1/24 3/1/24 4/23/24 - - - - -
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 1,389 824 1,680 1,756
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 11,341 11,538 11,843
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 1 320 177 197 247 310 298 252 270
Capex / Sales 1.52% 0.87% 0.6% 0.63% 1.3% 1.28% 1.05% 1.09%
Announcement Date 2/27/20 3/3/21 3/2/22 3/1/23 3/1/24 - - -
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
245.8 CHF
Average target price
244.2 CHF
Spread / Average Target
-0.63%
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
-11.89% 31.65B
PANALPINA WELTTRANSPORT (HOLDING) AG Stock Panalpina Welttransport (Holding) AG
-1.52% 6.34B
HYUNDAI GLOVIS CO., LTD. Stock Hyundai Glovis Co., Ltd.
-3.03% 5.1B
NIPPON EXPRESS HOLDINGS INC. Stock Nippon Express Holdings Inc.
-4.14% 4.29B
COMPAGNIE DU CAMBODGE Stock Compagnie du Cambodge
+7.69% 4.25B
AGILITY GLOBAL PLC Stock Agility Global PLC
0.00% 3.86B
COMPAÑÍA DE DISTRIBUCIÓN INTEGRAL LOGISTA HOLDINGS, S.A. Stock Compañía de Distribución Integral Logista Holdings, S.A.
+8.99% 3.82B
JIAYOU INTERNATIONAL LOGISTICS CO.,LTD Stock Jiayou International Logistics Co.,Ltd
+75.09% 2.67B
XIAMEN XIANGYU CO., LTD. Stock Xiamen Xiangyu Co., Ltd.
+9.69% 2.31B
Integrated Logistics Operators
  1. Stock Market
  2. Equities
  3. KNIN Stock
  4. KNIA Stock
  5. Financials Kuehne und Nagel International AG