Kuehne + Nagel International AG (KNIN)

Basic

  • Market Cap

    CHF 30.93B

  • EV

    CHF 30.82B

  • Shares Out

    119.62M

  • Revenue

    CHF 26.95B

  • Employees

    74,412

Margins

  • Gross

    34.23%

  • EBITDA

    9.03%

  • Operating

    8.14%

  • Pre-Tax

    8.49%

  • Net

    6.03%

  • FCF

    8.45%

Returns (5Yr Avg)

  • ROA

    10.43%

  • ROE

    48.98%

  • ROCE

    37.82%

  • ROIC

    26.06%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CHF 245.21

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CHF 226.56

  • Earnings (Dil)

    CHF 13.62

  • FCF

    CHF 19.09

  • Book Value

    CHF 26.44

Growth (CAGR)

  • Rev 3Yr

    10.28%

  • Rev 5Yr

    5.7%

  • Rev 10Yr

    4.55%

  • Dil EPS 3Yr

    28.03%

  • Dil EPS 5Yr

    16.02%

  • Dil EPS 10Yr

    11.16%

  • Rev Fwd 2Yr

    -20.53%

  • EBITDA Fwd 2Yr

    -23.72%

  • EPS Fwd 2Yr

    -29.75%

  • EPS LT Growth Est

    -12.35%

Dividends

  • Yield

    —

  • Payout

    102.56%

  • DPS

    CHF 14

  • DPS Growth 3Yr

    51.83%

  • DPS Growth 5Yr

    19.48%

  • DPS Growth 10Yr

    14.87%

  • DPS Growth Fwd 2Yr

    -21.68%

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

20,774.0

21,094.0

20,382.0

32,801.0

39,398.0

26,954.0

Total Revenues % Chg.

11.7%

1.5%

-3.4%

60.9%

20.1%

-35.1%

Cost of Goods Sold, Total

13,065.0

13,113.0

12,907.0

22,905.0

28,289.0

17,727.0

Gross Profit

7,709.0

7,981.0

7,475.0

9,896.0

11,109.0

9,227.0

Selling General & Admin Expenses, Total

6,545.0

6,249.0

5,711.0

6,209.0

6,598.0

6,243.0

Depreciation & Amortization

192.0

703.0

691.0

677.0

703.0

720.0

Amortization of Goodwill and Intangible Assets

30.0

54.0

40.0

56.0

66.0

56.0

Other Operating Expenses

—

—

-16.0

3.0

9.0

13.0

Other Operating Expenses, Total

6,767.0

7,006.0

6,426.0

6,945.0

7,376.0

7,032.0

Operating Income

942.0

975.0

1,049.0

2,951.0

3,733.0

2,195.0

Interest Expense, Total

-7.0

-27.0

-20.0

-20.0

-20.0

-19.0

Interest And Investment Income

5.0

8.0

3.0

3.0

19.0

41.0

Net Interest Expenses

-2.0

-19.0

-17.0

-17.0

-1.0

22.0

Income (Loss) On Equity Invest.

4.0

4.0

2.0

5.0

6.0

6.0

Currency Exchange Gains (Loss)

5.0

3.0

6.0

11.0

40.0

36.0

Other Non Operating Income (Expenses)

—

-2.0

-2.0

—

—

—

EBT, Excl. Unusual Items

949.0

961.0

1,038.0

2,950.0

3,778.0

2,259.0

Merger & Related Restructuring Charges

-2.0

—

—

-6.0

—

—

Impairment of Goodwill

—

—

-18.0

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

47.0

97.0

25.0

1.0

30.0

30.0

Asset Writedown

—

-11.0

-101.0

—

—

—

Other Unusual Items

—

—

115.0

—

—

—

EBT, Incl. Unusual Items

994.0

1,047.0

1,059.0

2,945.0

3,808.0

2,289.0

Income Tax Expense

222.0

247.0

270.0

790.0

998.0

614.0

Earnings From Continuing Operations

772.0

800.0

789.0

2,155.0

2,810.0

1,675.0

Minority Interest

-2.0

-2.0

-1.0

-123.0

-166.0

-51.0

Net Income

770.0

798.0

788.0

2,032.0

2,644.0

1,624.0

Net Income to Common Incl Extra Items

770.0

798.0

788.0

2,032.0

2,644.0

1,624.0

Net Income to Common Excl. Extra Items

770.0

798.0

788.0

2,032.0

2,644.0

1,624.0

Total Shares Outstanding

119.7

119.8

119.6

120.3

119.6

118.9

Weighted Avg. Shares Outstanding

119.7

119.8

119.6

120.1

119.4

119.0

Weighted Avg. Shares Outstanding Dil

119.8

119.9

119.9

120.4

120.0

119.3

EPS

6.4

6.7

6.6

16.9

22.1

13.7

EPS Diluted

6.4

6.7

6.6

16.9

22.0

13.6

EBITDA

1,164.0

1,235.0

1,274.0

3,199.0

3,991.0

2,433.0