Stock KBX KNORR-BREMSE AG
Add to a list
To use this feature you must be a member
Log inSign up

Financials Knorr-Bremse AG

Equities

KBX

DE000KBX1006

Heavy Machinery & Vehicles

Market Closed - Xetra
Other stock markets
 11:35:06 2024-04-26 am EDT 		5-day change 1st Jan Change
69.95 EUR +0.94% Intraday chart for Knorr-Bremse AG +2.72% +18.96%
Apr. 23 KNORR-BREMSE : Deutsche Bank sticks Neutral ZD
Apr. 22 KNORR-BREMSE : DZ Bank gives a Buy rating ZD

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 14,629 18,003 14,008 8,228 9,479 11,276 - -
Enterprise Value (EV) 1 15,282 18,703 14,777 9,563 9,479 12,577 12,272 12,188
P/E ratio 24.9 x 36.4 x 22.5 x 16.8 x 17.1 x 18.8 x 16.5 x 15.3 x
Yield 1.98% 1.36% 2.13% 2.84% - 2.57% 2.87% 3.14%
Capitalization / Revenue 2.11 x 2.92 x 2.09 x 1.15 x 1.2 x 1.43 x 1.37 x 1.32 x
EV / Revenue 2.2 x 3.04 x 2.2 x 1.34 x 1.2 x 1.6 x 1.49 x 1.42 x
EV / EBITDA 11.5 x 16.9 x 12.2 x 9.15 x 7.76 x 9.78 x 8.66 x 8.02 x
EV / FCF 22.9 x 27.7 x 24.6 x 50.5 x - 20.4 x 18.2 x 16.8 x
FCF Yield 4.37% 3.61% 4.07% 1.98% - 4.9% 5.49% 5.95%
Price to Book 8.2 x 9.83 x 6.01 x 3.21 x - 3.53 x 3.11 x 2.75 x
Nbr of stocks (in thousands) 161,200 161,200 161,200 161,200 161,200 161,200 - -
Reference price 2 90.75 111.7 86.90 51.04 58.80 69.95 69.95 69.95
Announcement Date 4/23/20 3/31/21 2/24/22 3/23/23 3/21/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 6,937 6,157 6,706 7,150 7,926 7,879 8,248 8,567
EBITDA 1 1,329 1,107 1,211 1,046 1,221 1,286 1,416 1,519
EBIT 1 1,063 814 920.3 721.3 869.9 938.2 1,047 1,136
Operating Margin 15.32% 13.22% 13.72% 10.09% 10.98% 11.91% 12.7% 13.26%
Earnings before Tax (EBT) 1 907.1 750.6 885 688.8 772.8 859.6 972.7 1,049
Net income 1 588.4 495.5 624.3 487.7 552.5 601.3 682.5 736.7
Net margin 8.48% 8.05% 9.31% 6.82% 6.97% 7.63% 8.27% 8.6%
EPS 2 3.650 3.070 3.870 3.030 3.430 3.713 4.245 4.585
Free Cash Flow 1 667.6 674.3 601.4 189.4 - 615.8 673.3 725.4
FCF margin 9.63% 10.95% 8.97% 2.65% - 7.82% 8.16% 8.47%
FCF Conversion (EBITDA) 50.25% 60.92% 49.67% 18.11% - 47.88% 47.54% 47.76%
FCF Conversion (Net income) 113.46% 136.09% 96.33% 38.84% - 102.42% 98.66% 98.47%
Dividend per Share 2 1.800 1.520 1.850 1.450 - 1.799 2.006 2.196
Announcement Date 4/23/20 3/31/21 2/24/22 3/23/23 3/21/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 3,419 1,589 1,698 1,669 1,737 1,792 1,952 1,908 2,010 3,917 1,939 2,069 1,958 2,019 1,876 2,030 -
EBITDA 1 632.2 284.2 294.4 254 256.4 278.4 278.2 276.6 299.3 - 303.9 341.2 322 335.5 307.4 - -
EBIT 1 495.5 213.1 211.7 181.5 183.1 199.9 178.1 190.1 209.2 399.3 222.7 247.9 232.5 243.3 223.4 247.5 -
Operating Margin 14.49% 13.41% 12.47% 10.88% 10.54% 11.16% 9.13% 9.96% 10.41% 10.19% 11.49% 11.98% 11.87% 12.05% 11.91% 12.19% -
Earnings before Tax (EBT) - 198.5 208.8 171.8 - 191.7 161.5 187.1 189.6 - 184.1 212 - - - - -
Net income 1 - 145.9 145.1 123.4 105.8 144.9 113.4 124.7 119.1 - 126.9 181.9 151.7 162.7 144.7 - -
Net margin - 9.18% 8.55% 7.39% 6.1% 8.09% 5.81% 6.54% 5.93% - 6.55% 8.79% 7.75% 8.06% 7.71% - -
EPS 2 - 0.9100 0.9000 0.7700 0.6500 0.9000 0.7100 0.7700 0.7400 - 0.7900 1.130 0.9207 0.9365 0.8872 1.340 0.9480
Dividend per Share 2 - - - - - - - - - - - - - 1.860 - - -
Announcement Date 8/13/21 11/12/21 2/24/22 5/12/22 8/12/22 11/10/22 3/23/23 5/11/23 8/10/23 8/10/23 10/31/23 3/21/24 - - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 653 700 768 1,335 - 1,301 996 912
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.4915 x 0.6323 x 0.6346 x 1.277 x - 1.011 x 0.7032 x 0.6007 x
Free Cash Flow 1 668 674 601 189 - 616 673 725
ROE (net income / shareholders' equity) 35.8% 27.4% 30% 19.9% - 19.9% 20.4% 20.3%
ROA (Net income/ Total Assets) 8.98% 6.96% 8.55% 6.41% - 7.08% 7.72% 8.34%
Assets 1 6,554 7,118 7,305 7,606 - 8,496 8,836 8,829
Book Value Per Share 2 11.10 11.40 14.50 15.90 - 19.80 22.50 25.50
Cash Flow per Share 2 6.110 6.430 6.060 3.360 - 6.120 5.080 5.730
Capex 1 318 362 376 352 - 406 433 442
Capex / Sales 4.59% 5.87% 5.61% 4.93% - 5.15% 5.25% 5.16%
Announcement Date 4/23/20 3/31/21 2/24/22 3/23/23 3/21/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Knorr-Bremse AG

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
16
Last Close Price
69.95 EUR
Average target price
71 EUR
Spread / Average Target
+1.50%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Heavy Machinery & Vehicles

1st Jan change Capi.
KNORR-BREMSE AG Stock Knorr-Bremse AG
+18.96% 12.04B
PACCAR, INC. Stock Paccar, Inc.
+14.65% 58.67B
DAIMLER TRUCK HOLDING AG Stock Daimler Truck Holding AG
+26.10% 36.8B
TOYOTA INDUSTRIES CORPORATION Stock Toyota Industries Corporation
+26.70% 28.74B
KOMATSU LTD. Stock Komatsu Ltd.
+15.62% 25.64B
EXOR N.V. Stock Exor N.V.
+11.71% 23.31B
EPIROC AB Stock Epiroc AB
+1.34% 21.74B
KUBOTA CORPORATION Stock Kubota Corporation
+15.97% 18.38B
CNH INDUSTRIAL N.V. Stock CNH Industrial N.V.
-6.32% 14.21B
METSO OUTOTEC OYJ Stock Metso Outotec Oyj
+15.76% 9.38B
Other Heavy Machinery & Vehicles
  1. Stock Market
  2. Equities
  3. KBX Stock
  4. Financials Knorr-Bremse AG