Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
24.61 EUR | +0.45% | +4.43% | -22.94% |
Jun. 06 | Viking Line Partnership Completes Decatrip Project for Green Maritime Corridor | MT |
Apr. 25 | Transcript : Kempower Oyj, Q1 2024 Earnings Call, Apr 25, 2024 |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 641.5 | 1,176 | 1,759 | 1,354 | - | - |
Enterprise Value (EV) 2 | 551.1 | 1,118 | 1,684 | 1,292 | 1,281 | 1,256 |
P/E ratio | -93.5 x | 354 x | 51.2 x | 50.6 x | 25.7 x | 18.5 x |
Yield | - | - | - | - | 0.25% | - |
Capitalization / Revenue | 23.4 x | 11.4 x | 6.2 x | 3.74 x | 2.72 x | 2.11 x |
EV / Revenue | 20.1 x | 10.8 x | 5.94 x | 3.57 x | 2.57 x | 1.96 x |
EV / EBITDA | 459 x | 118 x | 35.8 x | 31.4 x | 18.7 x | 12.3 x |
EV / FCF | -52.5 x | -96.1 x | 56 x | -383 x | 68.7 x | 25.3 x |
FCF Yield | -1.91% | -1.04% | 1.79% | -0.26% | 1.45% | 3.95% |
Price to Book | 4.5 x | 11.5 x | 13 x | 8.61 x | 6.98 x | 5.12 x |
Nbr of stocks (in thousands) | 55,543 | 55,418 | 55,278 | 55,274 | - | - |
Reference price 3 | 118.2 | 236.4 | 354.3 | 279.1 | 279.1 | 279.1 |
Announcement Date | 2/16/22 | 2/15/23 | 2/14/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | 3.252 | 27.4 | 103.6 | 283.6 | 362.2 | 497.7 | 640.5 |
EBITDA 1 | - | 1.2 | 9.5 | 47.1 | 41.13 | 68.51 | 102.3 |
EBIT 1 | - | 1.1 | 6.7 | 40.7 | 29.94 | 54.26 | 84.34 |
Operating Margin | - | 4.01% | 6.47% | 14.35% | 8.27% | 10.9% | 13.17% |
Earnings before Tax (EBT) 1 | - | -5.6 | 4.8 | 43 | 31.26 | 60.22 | 85.5 |
Net income 1 | 0.1027 | -4.5 | 3.6 | 33.7 | 25.96 | 51.27 | 71.57 |
Net margin | 3.16% | -16.42% | 3.47% | 11.88% | 7.17% | 10.3% | 11.17% |
EPS 2 | - | -1.264 | 0.6684 | 6.918 | 5.511 | 10.84 | 15.12 |
Free Cash Flow 1 | - | -10.5 | -11.63 | 30.1 | -3.377 | 18.63 | 49.57 |
FCF margin | - | -38.32% | -11.22% | 10.61% | -0.93% | 3.74% | 7.74% |
FCF Conversion (EBITDA) | - | - | - | 63.91% | - | 27.2% | 48.44% |
FCF Conversion (Net income) | - | - | - | 89.32% | - | 36.35% | 69.26% |
Dividend per Share 2 | - | - | - | - | - | 0.6940 | - |
Announcement Date | 3/26/21 | 2/16/22 | 2/15/23 | 2/14/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | - | - | - | 37.8 | - | 72.5 | 82.8 | 42.6 | 73.83 | 111.3 | 127.7 |
EBITDA 1 | - | - | - | 3.9 | 7.9 | 15.4 | 7.8 | -8.6 | 5.457 | 18.37 | 21.97 |
EBIT 1 | -1 | - | - | 3.5 | 6.9 | 13.9 | 5.5 | -10.8 | 3.735 | 15.75 | 17.95 |
Operating Margin | - | - | - | 9.26% | - | 19.17% | 6.64% | -25.35% | 5.06% | 14.15% | 14.06% |
Earnings before Tax (EBT) 1 | - | - | - | - | - | - | - | -10.6 | 4.1 | 14.7 | 16.4 |
Net income 1 | -5.5 | 0.6 | - | 2.5 | 5.6 | 11.1 | 5.3 | -8.8 | 3.3 | 11.8 | 12.9 |
Net margin | - | - | - | 6.61% | - | 15.31% | 6.4% | -20.66% | 4.47% | 10.6% | 10.1% |
EPS 2 | - | 0.1037 | 0.3398 | 0.5570 | 1.132 | 2.309 | 1.134 | -1.869 | 0.4675 | 2.456 | 3.100 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 2/16/22 | 8/11/22 | 3/9/23 | 2/15/23 | 4/20/23 | 7/25/23 | 2/14/24 | 4/25/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | - | 90.4 | 58.4 | 74.6 | 62.5 | 73.4 | 97.8 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | -10.5 | -11.6 | 30.1 | -3.38 | 18.6 | 49.6 |
ROE (net income / shareholders' equity) | - | -9.25% | 3.59% | 28.9% | 15.2% | 23.2% | 27.6% |
ROA (Net income/ Total Assets) | - | - | - | 17.2% | 8.02% | 14.3% | 15% |
Assets 1 | - | - | - | 195.9 | 323.5 | 359.8 | 478.4 |
Book Value Per Share 2 | - | 26.30 | 20.50 | 27.20 | 32.40 | 40.00 | 54.50 |
Cash Flow per Share 2 | - | - | -1.100 | 8.080 | 4.780 | 9.340 | 12.90 |
Capex 1 | - | 1.6 | 6.21 | 9.6 | 23.3 | 21.5 | 20.6 |
Capex / Sales | - | 5.84% | 5.99% | 3.39% | 6.42% | 4.32% | 3.22% |
Announcement Date | 3/26/21 | 2/16/22 | 2/15/23 | 2/14/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-23.26% | 1.46B | |
+0.60% | 1.66B | |
-24.03% | 834M | |
-5.61% | 645M | |
-18.87% | 615M | |
-23.99% | 448M | |
-25.97% | 429M | |
-34.86% | 369M | |
+7.20% | 312M | |
0.00% | 287M |
- Stock Market
- Equities
- KEMPOWR Stock
- Financials Kempower Oyj