Kamux
3.195
EUR
-0.78 %
KAMUX
NASDAQ Helsinki
Automobiles
Consumer Goods & Services
12,913 following
-0.78%
-3.91%
-11.25%
-24.82%
-47.28%
-43.05%
-39.83%
-72.83%
-55.63%
-57.74%
www.kamux.com
Kamux is active in the automotive industry. Today, the company offers sales of cars and related car services, insurance, and loan financing. The sales of the cars take place via the company's physical stores but also via the E-commerce platform. The largest business operations are held around the Nordic market. The company was founded in 2003 and is headquartered in Hämeenlinna.
P/E (adj.) (24e)
14.32
EV/EBIT (adj.) (24e)
12.59
P/B (24e)
1.14
Dividend yield-% (24e)
5.32 %
Target price
4.00 EUR
Recommendation
Buy
Updated
11.11.2024
NASDAQ Helsinki
KAMUX
Daily low / high price
3.19 / 3.235
EUR
Market cap
127.86M EUR
Turnover
120.18K EUR
Volume
38K
Business risk
Valuation risk
Current
Previous
Analyst
Rauli Juva
Analyst
Latest videos
Financial calendar
Annual report
20.02.2025
Interim report
13.05.2025
General meeting
22.05.2025
Interim report
12.08.2025
Interim report
11.11.2025
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 724.0 | 937.5 | 968.7 | 1,002.1 | 1,022.4 | 1,120.0 | 1,164.8 | 1,207.9 |
| growth-% | 10.0 % | 29.5 % | 3.3 % | 3.4 % | 2.0 % | 9.5 % | 4.0 % | 3.7 % |
| EBITDA | 40.8 | 39.9 | 29.3 | 28.7 | 27.9 | 38.4 | 42.6 | 44.9 |
| EBIT (adj.) | 30.7 | 31.4 | 17.5 | 18.0 | 15.6 | 24.4 | 28.4 | 30.5 |
| EBIT | 31.2 | 28.0 | 17.0 | 15.8 | 13.3 | 24.4 | 28.4 | 30.5 |
| Profit before taxes | 28.5 | 26.4 | 15.2 | 13.9 | 10.9 | 22.5 | 26.1 | 28.4 |
| Net income | 23.3 | 19.6 | 10.8 | 9.6 | 6.6 | 17.6 | 20.5 | 22.3 |
| EPS (adj.) | 0.57 | 0.58 | 0.28 | 0.29 | 0.22 | 0.44 | 0.51 | 0.56 |
| growth-% | 19.8 % | 1.0 % | -51.0 % | 3.9 % | -24.1 % | 97.7 % | 16.1 % | 8.9 % |
| Dividend | 0.24 | 0.20 | 0.15 | 0.17 | 0.17 | 0.20 | 0.22 | 0.24 |
| Dividend ratio | 41.1 % | 40.7 % | 55.5 % | 71.1 % | 102.7 % | 45.3 % | 43.0 % | 43.0 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 5.6 % | 4.3 % | 3.0 % | 2.9 % | 2.7 % | 3.4 % | 3.7 % | 3.7 % |
| EBIT-% (adj.) | 4.2 % | 3.4 % | 1.8 % | 1.8 % | 1.5 % | 2.2 % | 2.4 % | 2.5 % |
| EBIT-% | 4.3 % | 3.0 % | 1.8 % | 1.6 % | 1.3 % | 2.2 % | 2.4 % | 2.5 % |
| ROE | 26.3 % | 19.5 % | 10.1 % | 8.7 % | 5.9 % | 15.1 % | 15.9 % | 15.7 % |
| ROI | 20.2 % | 16.6 % | 9.8 % | 9.1 % | 7.4 % | 12.4 % | 13.7 % | 14.4 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 13.60 | 11.47 | 4.33 | 5.70 | 3.20 | 3.20 | 3.20 | 3.20 |
| Shares | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 | 40.0 |
| Market cap | 543.6 | 458.5 | 173.3 | 228.0 | 127.8 | 127.8 | 127.8 | 127.8 |
| Enterprise value | 597.0 | 529.0 | 232.3 | 281.8 | 196.6 | 199.8 | 192.5 | 184.1 |
| EV/S | 0.8 | 0.6 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
| EV/EBITDA | 14.6 | 13.3 | 7.9 | 9.8 | 7.0 | 5.2 | 4.5 | 4.1 |
| EV/EBIT (adj.) | 19.5 | 16.8 | 13.3 | 15.7 | 12.6 | 8.2 | 6.8 | 6.0 |
| EV/EBIT | 19.1 | 18.9 | 13.7 | 17.9 | 14.8 | 8.2 | 6.8 | 6.0 |
| P/E (adj.) | 23.8 | 19.9 | 15.3 | 19.4 | 14.3 | 7.2 | 6.2 | 5.7 |
| P/E | 23.3 | 23.4 | 16.0 | 23.9 | 19.3 | 7.2 | 6.2 | 5.7 |
| P/B | 5.7 | 4.3 | 1.6 | 2.0 | 1.1 | 1.0 | 0.9 | 0.9 |
| P/S | 0.8 | 0.5 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
| Dividend yield | 1.8 % | 1.7 % | 3.5 % | 3.0 % | 5.3 % | 6.3 % | 6.9 % | 7.5 % |
| Equity ratio | 50.0 % | 47.1 % | 53.2 % | 51.8 % | 48.7 % | 49.9 % | 53.5 % | 57.3 % |
| Gearing ratio | 55.8 % | 66.7 % | 54.5 % | 48.1 % | 61.6 % | 58.7 % | 47.9 % | 37.9 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 241.6 | 1,002.1 | 240.7 | 252.7 | 280.1 | 248.9 | 1,022.4 | ||
| EBITDA | 7.7 | 28.7 | 5.8 | 5.7 | 7.9 | 8.5 | 27.9 | ||
| EBIT | 4.5 | 15.8 | 2.3 | 2.1 | 4.2 | 4.7 | 13.3 | ||
| Profit before taxes | 3.1 | 13.9 | 2.3 | 1.0 | 3.3 | 4.2 | 10.9 | ||
| Net income | 2.3 | 9.6 | 1.2 | 0.1 | 1.9 | 3.3 | 6.6 |
ShowingAll content types
Kamux, Q3'24
Kamux Corporation’s Interim Report for January 1—September 30, 2024: Revenue decreased and adjusted operating profit decreased significantly
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools