|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 166.70 CHF | +0.66% |
|
-11.30% | -2.86% |
| 02-11 | European companies cut jobs | RE |
| 02-03 | Swiss stocks - Factors to watch on February 3 | RE |
Company Valuation: Kuehne und Nagel International AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 24,055 | 35,427 | 25,885 | 34,666 | 24,586 | 19,662 | 19,662 | - |
| Change | - | 47.28% | -26.93% | 33.92% | -29.08% | -20.03% | 0% | - |
| Enterprise Value (EV) 1 | 24,343 | 34,806 | 23,807 | 32,858 | 23,651 | 19,270 | 19,550 | 19,233 |
| Change | - | 42.99% | -31.6% | 38.01% | -28.02% | -18.52% | 1.45% | -1.62% |
| P/E ratio | 30.6x | 17.4x | 9.77x | 24.1x | 20.9x | 21.5x | 21.9x | 20.1x |
| PBR | 9.98x | 11.1x | 6.22x | 10.9x | 7.56x | 6.99x | 6.63x | 6.09x |
| PEG | - | 0x | 0.3x | -0.5x | -1.2x | -1x | -10.91x | 2.26x |
| Capitalization / Revenue | 1.18x | 1.08x | 0.66x | 1.45x | 0.99x | 0.8x | 0.81x | 0.78x |
| EV / Revenue | 1.19x | 1.06x | 0.6x | 1.38x | 0.95x | 0.78x | 0.8x | 0.77x |
| EV / EBITDA | 12.7x | 9.46x | 5.25x | 12.3x | 9.54x | 8.65x | 8.84x | 8.02x |
| EV / EBIT | 22.8x | 11.8x | 6.33x | 17.3x | 14.3x | 14.4x | 15x | 13.1x |
| EV / FCF | 15.8x | 15.4x | 5.73x | 23.7x | 20x | 30.4x | 19.5x | 17.7x |
| FCF Yield | 6.33% | 6.51% | 17.5% | 4.23% | 4.99% | 3.29% | 5.12% | 5.65% |
| Dividend per Share 2 | 4.5 | 10 | 14 | 10 | 8.25 | 6.595 | 6.468 | 6.831 |
| Rate of return | 2.24% | 3.4% | 6.51% | 3.45% | 3.97% | 3.98% | 3.91% | 4.13% |
| EPS 2 | 6.57 | 16.88 | 22.03 | 12.02 | 9.95 | 7.716 | 7.561 | 8.234 |
| Distribution rate | 68.5% | 59.2% | 63.5% | 83.2% | 82.9% | 85.5% | 85.6% | 83% |
| Net sales 1 | 20,382 | 32,801 | 39,398 | 23,849 | 24,802 | 24,558 | 24,401 | 25,125 |
| EBITDA 1 | 1,920 | 3,679 | 4,532 | 2,678 | 2,478 | 2,229 | 2,212 | 2,398 |
| EBIT 1 | 1,070 | 2,946 | 3,763 | 1,903 | 1,654 | 1,334 | 1,307 | 1,463 |
| Net income 1 | 788 | 2,032 | 2,644 | 1,431 | 1,181 | 908.7 | 859.3 | 957.6 |
| Net Debt 1 | 288 | -621 | -2,078 | -1,808 | -935 | -391.8 | -112 | -429.3 |
| Reference price 2 | 200.80 | 294.40 | 215.20 | 289.80 | 207.80 | 165.60 | 165.60 | 165.60 |
| Nbr of stocks (in thousands) | 119,794 | 120,338 | 120,285 | 119,619 | 118,315 | 118,731 | 118,731 | - |
| Announcement Date | 03/03/21 | 02/03/22 | 01/03/23 | 01/03/24 | 04/03/25 | - | - | - |
1CHF in Million2CHF
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.46x | 0.78x | 8.65x | 3.98% | 25.55B | |
| 33.57x | 1.61x | 13.36x | 0.46% | 61.74B | |
| 11.4x | 0.59x | 6.07x | 2.25% | 13.26B | |
| 82.54x | 0.55x | 6.09x | 2.8% | 5.64B | |
| 16.57x | 1.02x | 3.94x | 6.2% | 5.18B | |
| 18.43x | 1.79x | 10.52x | 3.73% | 3.6B | |
| 11.7x | - | - | 3.94% | 3.27B | |
| 16.16x | 0.83x | 8.32x | 2.49% | 3.17B | |
| Average | 26.48x | 1.02x | 8.13x | 3.23% | 15.18B | |
| Weighted average by Cap. | 28.66x | 1.22x | 10.54x | 1.99% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- KNIN Stock
- Valuation Kuehne und Nagel International AG
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition