Konecranes
67.1
EUR
-1.76 %
12,732 following
KCR
NASDAQ Helsinki
Industrial Goods & Services
Industrials
Overview
Financials & Estimates
Income statement
Valuation
Quarterly estimates
Income statement
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 3,156.2 | 3,326.9 | 3,178.9 | 3,185.8 | 3,364.8 | 3,966.3 | 4,227.0 | 4,167.5 | 4,310.4 | 4,450.7 | 4,581.3 |
growth-% | 5.4 % | -4.4 % | 0.2 % | 5.6 % | 17.9 % | 6.6 % | -1.4 % | 3.4 % | 3.3 % | 2.9 % | |
EBITDA | 286.1 | 272.2 | 303.8 | 340.1 | 347.7 | 517.7 | 631.9 | 648.3 | 672.0 | 695.4 | 719.9 |
EBIT (adj.) | 257.1 | 274.9 | 260.8 | 279.1 | 286.7 | 419.7 | 520.7 | 524.1 | 553.9 | 578.3 | 603.9 |
EBIT | 166.2 | 148.6 | 173.8 | 220.0 | 223.3 | 402.5 | 511.4 | 524.1 | 553.9 | 578.3 | 603.9 |
Profit before taxes | 138.7 | 118.4 | 170.4 | 192.5 | 190.8 | 367.6 | 485.3 | 505.3 | 545.5 | 576.2 | 606.0 |
Net income | 101.8 | 80.9 | 122.2 | 146.9 | 140.4 | 275.6 | 368.4 | 381.5 | 408.2 | 432.0 | 455.2 |
EPS (adj.) | 2.11 | 2.14 | 2.15 | 2.43 | 2.36 | 3.64 | 4.74 | 4.82 | 5.16 | 5.46 | 5.75 |
growth-% | 1.5 % | 0.2 % | 13.1 % | -3.0 % | 54.7 % | 30.1 % | 1.6 % | 7.0 % | 5.8 % | 5.4 % | |
Dividend | 1.20 | 1.25 | 0.88 | 1.25 | 1.25 | 1.35 | 1.65 | 1.90 | 2.00 | 2.10 | 2.30 |
Dividend ratio | 92.8 % | 121.9 % | 57.0 % | 67.3 % | 70.5 % | 38.8 % | 35.5 % | 39.4 % | 38.8 % | 38.5 % | 40.0 % |
Profitability and return on capital
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | 2027e | 2028e | |
---|---|---|---|---|---|---|---|---|---|---|---|
EBITDA-% | 9.1 % | 8.2 % | 9.6 % | 10.7 % | 10.3 % | 13.1 % | 14.9 % | 15.6 % | 15.6 % | 15.6 % | 15.7 % |
EBIT-% (adj.) | 8.1 % | 8.3 % | 8.2 % | 8.8 % | 8.5 % | 10.6 % | 12.3 % | 12.6 % | 12.9 % | 13.0 % | 13.2 % |
EBIT-% | 5.3 % | 4.5 % | 5.5 % | 6.9 % | 6.6 % | 10.1 % | 12.1 % | 12.6 % | 12.9 % | 13.0 % | 13.2 % |
ROE | 6.5 % | 9.9 % | 11.3 % | 10.1 % | 18.2 % | 21.3 % | 19.2 % | 18.2 % | 17.3 % | 16.3 % | |
ROI | 7.0 % | 8.6 % | 10.7 % | 10.5 % | 17.1 % | 20.5 % | 20.4 % | 21.6 % | 21.4 % | 20.5 % |