OTCMKIGRY
Market cap4.29bUSD
Dec 23, Last price
8.15USD
1D
1.24%
1Q
-13.11%
IPO
-43.45%
Name
Kion Group AG
Chart & Performance
Profile
KION GROUP AG provides industrial trucks, warehouse technology, supply chain solutions, and related services worldwide. The company operates through Industrial Trucks & Services, and Supply Chain Solutions segments. It develops, manufactures, and sells forklift and warehouse trucks, such as counterbalance trucks with electric drive and internal combustion engine, ride-on and hand-operated industrial trucks, and towing vehicles under the Linde, Fenwick, STILL, Baoli, and OM brand names. The company also manufactures and sells spare parts; leases industrial trucks and related items; offers maintenance and repair, and fleet management services, as well as provides finance solutions. In addition, it provides integrated technology and software solutions, including conveyors, sorters, storage and retrieval systems, picking equipment, palletizers, and automated guided vehicle systems under the Dematic brand. The company was formerly known as KION Holding 1 GmbH. KION GROUP AG was founded in 2006 and is based in Frankfurt am Main, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 11,433,700 2.68% | 11,135,600 8.17% | 10,294,300 23.41% | |||||||
Cost of revenue | 10,791,800 | 10,989,400 | 9,530,600 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 641,900 | 146,200 | 763,700 | |||||||
NOPBT Margin | 5.61% | 1.31% | 7.42% | |||||||
Operating Taxes | 145,400 | 32,200 | 191,700 | |||||||
Tax Rate | 22.65% | 22.02% | 25.10% | |||||||
NOPAT | 496,500 | 114,000 | 572,000 | |||||||
Net income | 305,800 212.04% | 98,000 -82.76% | 568,300 163.96% | |||||||
Dividends | (24,900) | (196,700) | (53,700) | |||||||
Dividend yield | 0.49% | 5.60% | 0.42% | |||||||
Proceeds from repurchase of equity | (2,100) | |||||||||
BB yield | 0.02% | |||||||||
Debt | ||||||||||
Debt current | 1,023,000 | 1,512,700 | 1,710,900 | |||||||
Long-term debt | 10,120,900 | 8,810,400 | 7,514,300 | |||||||
Deferred revenue | 173,400 | 180,600 | 184,700 | |||||||
Other long-term liabilities | 2,253,000 | 900,900 | 1,457,900 | |||||||
Net debt | 10,632,500 | 9,815,100 | 8,568,700 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,093,900 | (345,900) | 881,700 | |||||||
CAPEX | (442,800) | (382,700) | (333,800) | |||||||
Cash from investing activities | (428,800) | (369,700) | (337,800) | |||||||
Cash from financing activities | (721,700) | 562,800 | (386,100) | |||||||
FCF | 642,800 | (669,600) | 155,000 | |||||||
Balance | ||||||||||
Cash | 311,800 | 355,900 | 517,600 | |||||||
Long term investments | 199,600 | 152,100 | 138,900 | |||||||
Excess cash | 141,785 | |||||||||
Stockholders' equity | 2,004,300 | 1,781,100 | 1,822,000 | |||||||
Invested Capital | 12,989,700 | 12,487,100 | 11,621,015 | |||||||
ROIC | 3.90% | 0.95% | 5.09% | |||||||
ROCE | 4.78% | 1.13% | 6.22% | |||||||
EV | ||||||||||
Common stock shares outstanding | 131,100 | 131,100 | 131,100 | |||||||
Price | 38.67 44.45% | 26.77 -72.25% | 96.48 35.58% | |||||||
Market cap | 5,069,637 44.45% | 3,509,547 -72.25% | 12,648,528 49.49% | |||||||
EV | 15,708,037 | 13,323,747 | 21,687,428 | |||||||
EBITDA | 1,694,900 | 1,179,700 | 1,704,600 | |||||||
EV/EBITDA | 9.27 | 11.29 | 12.72 | |||||||
Interest | 304,600 | 146,900 | 112,200 | |||||||
Interest/NOPBT | 47.45% | 100.48% | 14.69% |