Kingspan Group plc (KRX)

Basic

  • Market Cap

    €13.33B

  • EV

    €15.01B

  • Shares Out

    182.05M

  • Revenue

    €8,271.4M

  • Employees

    22,000

Margins

  • Gross

    27.66%

  • EBITDA

    11.72%

  • Operating

    9.7%

  • Pre-Tax

    9.09%

  • Net

    7.34%

  • FCF

    9.39%

Returns (5Yr Avg)

  • ROA

    7.18%

  • ROE

    18.93%

  • ROCE

    15.11%

  • ROIC

    13.33%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €76.5

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €45.54

  • Earnings (Dil)

    €3.32

  • FCF

    €4.24

  • Book Value

    €19.67

Growth (CAGR)

  • Rev 3Yr

    22.6%

  • Rev 5Yr

    16.06%

  • Rev 10Yr

    16.99%

  • Dil EPS 3Yr

    20.67%

  • Dil EPS 5Yr

    15.17%

  • Dil EPS 10Yr

    22.47%

  • Rev Fwd 2Yr

    0.64%

  • EBITDA Fwd 2Yr

    4.7%

  • EPS Fwd 2Yr

    4.96%

  • EPS LT Growth Est

    10%

Dividends

  • Yield

    —

  • Payout

    14.99%

  • DPS

    €0.5

  • DPS Growth 3Yr

    56.05%

  • DPS Growth 5Yr

    5.68%

  • DPS Growth 10Yr

    14.67%

  • DPS Growth Fwd 2Yr

    4.65%

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

4,372.5

4,659.1

4,576.0

6,497.0

8,340.9

8,271.4

Total Revenues % Chg.

19.2%

6.6%

-1.8%

42.0%

28.4%

7.0%

Cost of Goods Sold, Total

3,158.0

3,304.3

3,190.5

4,640.9

6,124.6

5,983.3

Gross Profit

1,214.5

1,354.8

1,385.5

1,856.1

2,216.3

2,288.1

Selling General & Admin Expenses, Total

766.0

855.4

872.0

1,092.1

1,374.9

1,445.7

Amortization of Goodwill and Intangible Assets

22.2

21.9

23.5

29.5

32.4

40.1

Other Operating Expenses, Total

788.2

877.3

895.5

1,121.6

1,407.3

1,485.8

Operating Income

426.3

477.5

490.0

734.5

809.0

802.3

Interest Expense, Total

-19.8

-23.4

-24.0

-36.0

-39.3

-53.0

Interest And Investment Income

1.4

2.9

1.1

—

1.7

11.2

Net Interest Expenses

-18.4

-20.5

-22.9

-36.0

-37.6

-41.8

Other Non Operating Income (Expenses)

0.6

-0.1

-2.0

—

—

—

EBT, Excl. Unusual Items

408.5

456.9

465.1

698.5

771.4

760.5

Merger & Related Restructuring Charges

-3.3

-2.4

-5.4

-9.4

-8.3

-8.3

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

—

—

—

—

-16.5

-0.4

Asset Writedown

—

—

—

—

—

—

Other Unusual Items

-0.3

-0.1

—

-0.1

—

—

EBT, Incl. Unusual Items

404.9

454.4

459.7

689.0

746.6

751.8

Income Tax Expense

69.1

76.6

74.9

118.4

130.6

131.7

Earnings From Continuing Operations

335.8

377.8

384.8

570.6

616.0

620.1

Minority Interest

-4.9

-8.4

-11.2

-16.5

-18.0

-13.2

Net Income

330.9

369.4

373.6

554.1

598.0

606.9

Net Income to Common Incl Extra Items

330.9

369.4

373.6

554.1

598.0

606.9

Net Income to Common Excl. Extra Items

330.9

369.4

373.6

554.1

598.0

606.9

Total Shares Outstanding

180.2

180.9

181.5

181.3

181.6

181.7

Weighted Avg. Shares Outstanding

179.8

180.6

181.2

181.3

181.5

181.6

Weighted Avg. Shares Outstanding Dil

181.5

182.1

182.8

182.9

182.9

183.0

EPS

1.8

2.0

2.1

3.1

3.3

3.3

EPS Diluted

1.8

2.0

2.0

3.0

3.3

3.3

EBITDA

524.5

583.9

603.2

865.4

959.3

969.6