Kempower
9.78
EUR
+0.98 %
KEMPOWR
NASDAQ Helsinki
Electrical Equipment
Industrials
Kempower is active in the industrial sector. The company is a developer of charging solutions and services with a focus on the automotive sector. The range mainly includes charging posts, stations, sockets, and associated electronic equipment. In addition to the main business, various aftermarket services and technical support are offered. The largest operations are in the Nordic countries and Europe.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Kemppi Group Oy | 61.9 % | 61.9 % |
Varma Mutual Pension Insurance Company | 4.6 % | 4.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Sanna Otava | 31.10.2024 | 293EUR |
Jussi Vanhanen | 31.10.2024 | 757EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 3.3 | 27.4 | 103.6 | 283.6 | 219.8 | 274.7 | 362.7 | 442.4 |
growth-% | 909.2 % | 730.3 % | 278.1 % | 173.7 % | -22.5 % | 25.0 % | 32.0 % | 22.0 % |
EBITDA | -2.1 | 0.5 | 9.5 | 47.1 | -18.4 | 19.4 | 44.2 | 55.9 |
EBIT (adj.) | -2.2 | -0.6 | 6.7 | 40.7 | -26.5 | 9.0 | 32.6 | 43.5 |
EBIT | -2.2 | -0.6 | 6.1 | 40.6 | -28.9 | 9.0 | 32.6 | 43.5 |
Profit before taxes | -2.2 | -0.8 | 4.8 | 43.1 | -28.4 | 9.5 | 33.1 | 44.0 |
Net income | -2.2 | 0.3 | 3.4 | 33.8 | -24.1 | 7.5 | 26.1 | 34.7 |
EPS (adj.) | 0.01 | 0.07 | 0.61 | -0.39 | 0.14 | 0.47 | 0.63 | |
growth-% | 1,286.7 % | 717.6 % | -164.2 % | 249.1 % | 33.0 % | |||
Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividend ratio |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | -63.6 % | 1.8 % | 9.2 % | 16.6 % | -8.3 % | 7.1 % | 12.2 % | 12.6 % |
EBIT-% (adj.) | -66.7 % | -2.2 % | 6.5 % | 14.4 % | -12.1 % | 3.3 % | 9.0 % | 9.8 % |
EBIT-% | -66.7 % | -2.2 % | 5.9 % | 14.3 % | -13.1 % | 3.3 % | 9.0 % | 9.8 % |
ROE | -430.1 % | 0.6 % | 3.5 % | 28.9 % | -20.0 % | 6.6 % | 20.2 % | 21.8 % |
ROI | -430.1 % | -1.2 % | 5.7 % | 29.6 % | -16.3 % | 3.8 % | 9.9 % | 10.5 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 11.55 | 19.64 | 28.72 | 9.78 | 9.78 | 9.78 | 9.78 | |
Shares | 55.5 | 55.5 | 55.3 | 55.3 | 55.3 | 55.3 | 55.3 | |
Market cap | 641.5 | 1,090.9 | 1,587.6 | 540.6 | 540.6 | 540.6 | 540.6 | |
Enterprise value | 552.3 | 1,032.5 | 1,513.0 | 518.9 | 522.9 | 514.9 | 496.5 | |
EV/S | - | 20.2 | 10.0 | 5.3 | 2.4 | 1.9 | 1.4 | 1.1 |
EV/EBITDA | - | 1,104.5 | 108.7 | 32.1 | - | 26.9 | 11.7 | 8.9 |
EV/EBIT (adj.) | - | - | 154.1 | 37.2 | - | 58.3 | 15.8 | 11.4 |
EV/EBIT | - | - | 169.3 | 37.3 | - | 58.3 | 15.8 | 11.4 |
P/E (adj.) | - | 2,138.4 | 262.2 | 46.9 | - | 72.3 | 20.7 | 15.6 |
P/E | - | 2,138.4 | 317.1 | 47.0 | - | 72.3 | 20.7 | 15.6 |
P/B | - | 6.6 | 10.8 | 11.9 | 5.0 | 4.7 | 3.8 | 3.1 |
P/S | - | 23.4 | 10.5 | 5.6 | 2.5 | 2.0 | 1.5 | 1.2 |
Dividend yield | ||||||||
Equity ratio | 9.7 % | 89.9 % | 65.3 % | 55.9 % | 38.8 % | 30.4 % | 27.8 % | 29.4 % |
Gearing ratio | -83.3 % | -91.5 % | -57.9 % | -56.1 % | -20.0 % | -15.2 % | -18.0 % | -24.9 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 82.8 | 283.6 | 42.6 | 57.1 | 52.3 | 67.8 | 219.8 | 48.6 | 70.2 |
EBITDA | 7.8 | 47.1 | -8.6 | -6.9 | -6.4 | 3.6 | -18.4 | -2.4 | 6.5 |
EBIT | 5.5 | 40.6 | -10.9 | -9.5 | -9.2 | 0.7 | -28.9 | -5.4 | 3.5 |
Profit before taxes | 7.3 | 43.1 | -10.6 | -9.5 | -8.9 | 0.6 | -28.4 | -5.3 | 3.6 |
Net income | 5.4 | 33.8 | -8.8 | -7.8 | -7.2 | -0.3 | -24.1 | -4.3 | 2.9 |
Login required
This content is only available for logged in users
Proviridis pioneers underground truck charging infrastructure using Kempower solution
Kempower: Q3 numbers were not pretty
Join Inderes community
Don't miss out - create an account and get all the possible benefits