Loading...
XETR
KBX
Market cap16bUSD
Jul 11, Last price  
85.25EUR
1D
-1.33%
1Q
12.76%
IPO
1.43%
Name

Knorr Bremse AG

Chart & Performance

D1W1MN
P/E
30.85
P/S
1.72
EPS
2.76
Div Yield, %
1.92%
Shrs. gr., 5y
-24.25%
Rev. gr., 5y
2.88%
Revenues
8.00b
+0.89%
4,303,128,0005,206,683,0005,823,508,0005,471,256,0006,153,543,0006,615,800,0006,936,530,0006,156,746,0006,705,640,0007,149,740,0007,925,613,0007,996,400,000
Net income
446m
-19.37%
316,081,000483,944,000652,768,000526,330,000535,504,000592,792,000588,423,000495,499,000621,310,000489,276,000552,529,000445,500,000
CFO
1.04b
+13.96%
495,284,000672,522,000959,483,000769,178,000679,886,000725,526,000985,791,0001,035,988,000975,489,000541,554,000914,590,0001,042,300,000
Dividend
May 02, 20250 EUR/sh
Earnings
Aug 06, 2025

Profile

Knorr-Bremse Aktiengesellschaft develops, produces, markets, and services braking and other systems for rail and commercial vehicles worldwide. The company operates in two segments, Rail Vehicle Systems and Commercial Vehicle Systems. It offers braking, entrance and HVAC systems; power electrics and control technology; digital solutions for optimization of rail traffic, couplers; signal systems; stationary and mobile testing equipment; wiper and wash systems; and sanitary systems for mass transit and long distance rail vehicles. The company also provides braking systems comprising brake control systems, disk brakes, drum brakes, brake cylinders, valves and pedal units; steering systems and vehicle dynamics solutions; driver assistance systems; automated driving and electronic leveling control; energy supply and distribution systems, including compressors and air treatment products; and engine components and transmission control systems for trucks, buses, trailers, and agricultural machinery. In addition, it offers leasing, holding, logistics, and media and IT services. The company was founded in 1905 and is headquartered in Munich, Germany. Knorr-Bremse Aktiengesellschaft is a subsidiary of KB Holding GmbH.
IPO date
Oct 12, 2018
Employees
32,908
Domiciled in
DE
Incorporated in
DE

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
7,996,400
0.89%
7,925,613
10.85%
7,149,740
6.62%
Cost of revenue
5,813,800
6,580,835
3,807,145
Unusual Expense (Income)
NOPBT
2,182,600
1,344,778
3,342,595
NOPBT Margin
27.29%
16.97%
46.75%
Operating Taxes
168,100
196,621
182,513
Tax Rate
7.70%
14.62%
5.46%
NOPAT
2,014,500
1,148,157
3,160,082
Net income
445,500
-19.37%
552,529
12.93%
489,276
-21.25%
Dividends
(233,740)
(298,220)
Dividend yield
Proceeds from repurchase of equity
BB yield
Debt
Debt current
72,100
63,418
655,896
Long-term debt
1,037,500
464,643
2,022,161
Deferred revenue
1,042
Other long-term liabilities
2,659,600
3,084,342
889,752
Net debt
(1,189,700)
(824,135)
1,133,081
Cash flow
Cash from operating activities
1,042,300
914,590
541,554
CAPEX
(254,151)
(352,148)
Cash from investing activities
(750,300)
(410,638)
(504,998)
Cash from financing activities
630,000
(397,672)
(160,809)
FCF
2,550,203
1,474,871
2,837,660
Balance
Cash
2,263,000
1,291,385
1,445,703
Long term investments
36,300
60,811
99,273
Excess cash
1,899,480
955,915
1,187,489
Stockholders' equity
3,125,900
2,887,546
2,785,380
Invested Capital
4,441,520
4,775,842
4,432,305
ROIC
43.71%
24.94%
76.58%
ROCE
34.42%
23.46%
57.55%
EV
Common stock shares outstanding
160,830
161,200
644,800
Price
Market cap
EV
EBITDA
2,574,300
1,687,303
3,666,945
EV/EBITDA
Interest
107,000
93,133
47,176
Interest/NOPBT
4.90%
6.93%
1.41%