Valuation KION GROUP AG

Stocks

Market Closed - Xetra Other stock markets 16:35:14 10/07/2026 BST			5-day change	1st Jan Change
40.96 ^EUR	+0.49%		-5.64%	-39.99%

07-10	KION : Jefferies sticks Neutral	ZD
07-08	BofA Expects Surging Warehouse Automation, 'Slow' Forklifts for Kion's Q2; Buy Rating Kept	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12,647	3,510	5,071	4,178	8,949	5,371	-	-
Change	-	-72.25%	44.48%	-17.61%	114.22%	-39.99%	-	-
Enterprise Value (EV) ¹	13,215	5,724	6,281	5,091	9,533	5,630	5,198	4,871
Change	-	-56.68%	9.73%	-18.95%	87.26%	-40.94%	-7.67%	-6.29%
P/E	22.3x	35.7x	16.6x	11.6x	39x	12.9x	9.86x	8.43x
PBR	2.44x	0.63x	0.88x	0.67x	1.47x	0.83x	0.78x	0.73x
PEG	-	-0.4x	0x	0.6x	-1.1x	0.2x	0.3x	0.5x
Capitalization / Revenue	1.23x	0.32x	0.44x	0.36x	0.79x	0.46x	0.43x	0.41x
EV / Revenue	1.28x	0.51x	0.55x	0.44x	0.84x	0.48x	0.42x	0.38x
EV / EBITDA	7.79x	4.7x	3.59x	2.62x	5.1x	2.83x	2.39x	2.13x
EV / EBIT	15.7x	19.6x	7.95x	5.55x	12.1x	6.24x	4.9x	4.11x
EV / FCF	24.1x	-8x	8.78x	7.25x	13.4x	8.73x	7.42x	6.12x
FCF Yield	4.15%	-12.5%	11.4%	13.8%	7.44%	11.5%	13.5%	16.3%
Dividend per Share ²	1.5	0.19	0.7	0.82	0.62	1	1.301	1.479
Rate of return	1.55%	0.71%	1.81%	2.57%	0.91%	2.44%	3.18%	3.61%
EPS ²	4.33	0.75	2.33	2.75	1.75	3.167	4.152	4.86
Distribution rate	34.6%	25.3%	30%	29.8%	35.4%	31.6%	31.3%	30.4%
Net sales ¹	10,294	11,136	11,434	11,503	11,297	11,714	12,373	12,983
EBITDA ¹	1,697	1,219	1,749	1,945	1,868	1,992	2,174	2,286
EBIT ¹	841.8	292.4	790.5	917.2	788.6	901.7	1,061	1,186
Net income ¹	568.3	105.8	305.8	360.3	230.1	407.1	535.3	625.2
Net Debt ¹	567.6	2,215	1,211	913.2	584	259.1	-172.6	-499.8
Reference price ²	96.48	26.77	38.67	31.86	68.25	40.96	40.96	40.96
Nbr of stocks (in thousands)	131,086	131,102	131,125	131,125	131,125	131,125	-	-
Announcement Date	03/03/22	02/03/23	29/02/24	27/02/25	26/02/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KION GROUP AG	12.93x	0.48x	2.83x	2.44%	6.14B
PACCAR INC	21.88x	2.01x	16.58x	2.55%	65.56B
DAIMLER TRUCK HOLDING AG	13.66x	1.1x	11.49x	4.34%	36.54B
KOMATSU LTD.	15.54x	1.52x	8.64x	3.01%	35.3B
EPIROC AB	31.32x	4.57x	18.13x	1.58%	30.8B
KUBOTA CORPORATION	13.54x	1.52x	10.48x	1.95%	18.92B
KNORR-BREMSE AG	23.22x	2.15x	11.75x	2.07%	18.74B
EXOR N.V.	13.32x	-	-	0.73%	15.85B
METSO OYJ	21.42x	2.4x	12.9x	2.81%	14.45B
CNH INDUSTRIAL N.V.	26.32x	0.84x	16.09x	2.5%	12.96B
Average	19.31x	1.84x	12.10x	2.4%	25.53B
Weighted average by Cap.	19.90x	2.02x	13.37x	2.57%