KONE Oyj (KNEBV)

Basic

  • Market Cap

    €21.1B

  • EV

    €20.23B

  • Shares Out

    517.24M

  • Revenue

    €11.05B

  • Employees

    63,322

Margins

  • Gross

    52.04%

  • EBITDA

    12.54%

  • Operating

    11.31%

  • Pre-Tax

    10.94%

  • Net

    8.37%

  • FCF

    5.44%

Returns (5Yr Avg)

  • ROA

    8.72%

  • ROE

    28.77%

  • ROCE

    31.57%

  • ROIC

    16.94%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €45.04

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €21.34

  • Earnings (Dil)

    €1.78

  • FCF

    €1.16

  • Book Value

    €4.85

Growth (CAGR)

  • Rev 3Yr

    3.39%

  • Rev 5Yr

    4.35%

  • Rev 10Yr

    5.04%

  • Dil EPS 3Yr

    -0.57%

  • Dil EPS 5Yr

    1.77%

  • Dil EPS 10Yr

    2.78%

  • Rev Fwd 2Yr

    1.68%

  • EBITDA Fwd 2Yr

    10.61%

  • EPS Fwd 2Yr

    15.09%

  • EPS LT Growth Est

    8.19%

Dividends

  • Yield

    —

  • Payout

    98.02%

  • DPS

    €1.75

  • DPS Growth 3Yr

    0.97%

  • DPS Growth 5Yr

    1.18%

  • DPS Growth 10Yr

    7.18%

  • DPS Growth Fwd 2Yr

    4.27%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

9,070.7

9,981.8

9,938.5

10,514.1

10,906.7

11,053.9

Total Revenues % Chg.

3.1%

10.0%

-0.4%

5.8%

3.7%

2.7%

Cost of Goods Sold, Total

4,353.4

4,767.4

4,670.5

5,087.0

5,332.3

5,302.0

Gross Profit

4,717.3

5,214.4

5,268.0

5,427.1

5,574.4

5,751.9

Selling General & Admin Expenses, Total

3,508.5

3,754.6

3,805.1

3,925.8

4,283.5

4,283.5

Depreciation & Amortization

118.9

241.5

239.0

244.0

259.3

263.0

Other Operating Expenses

-22.1

-19.1

-26.6

-52.5

-45.0

-45.0

Other Operating Expenses, Total

3,605.3

3,977.0

4,017.5

4,117.3

4,497.8

4,501.5

Operating Income

1,112.0

1,237.4

1,250.5

1,309.8

1,076.6

1,250.4

Interest Expense, Total

-8.5

-18.9

-23.3

-21.0

-22.8

-14.1

Interest And Investment Income

54.1

47.3

40.9

49.5

46.4

45.0

Net Interest Expenses

45.6

28.4

17.6

28.5

23.6

30.9

Income (Loss) On Equity Invest.

-2.5

—

—

—

—

—

Currency Exchange Gains (Loss)

6.8

2.1

-1.1

2.5

-20.0

-20.0

Other Non Operating Income (Expenses)

-5.2

-5.4

-5.1

-5.5

-6.3

-6.3

EBT, Excl. Unusual Items

1,156.7

1,262.5

1,261.9

1,335.3

1,073.9

1,255.0

Restructuring Charges

-69.6

-45.0

-37.7

-14.5

-45.4

-45.4

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

1,087.1

1,217.5

1,224.2

1,320.8

1,028.5

1,209.6

Income Tax Expense

241.9

278.9

276.9

298.1

244.0

278.1

Earnings From Continuing Operations

845.2

938.6

947.3

1,022.7

784.5

931.5

Minority Interest

-4.4

-7.3

-8.1

-8.5

-10.0

-6.5

Net Income

840.8

931.3

939.2

1,014.2

774.5

925.0

Net Income to Common Incl Extra Items

840.8

931.3

939.2

1,014.2

774.5

925.0

Net Income to Common Excl. Extra Items

840.8

931.3

939.2

1,014.2

774.5

925.0

Total Shares Outstanding

516.1

517.8

518.4

518.0

517.1

517.2

Weighted Avg. Shares Outstanding

514.7

516.3

517.7

518.1

517.8

518.1

Weighted Avg. Shares Outstanding Dil

516.1

517.1

518.3

518.6

518.2

518.4

EPS

1.6

1.8

1.8

2.0

1.5

1.8

EPS Diluted

1.6

1.8

1.8

2.0

1.5

1.8

EBITDA

1,230.9

1,478.9

1,368.2

1,431.4

1,209.2

1,386.7