investorscraft@gmail.com

Intrinsic ValueKion Group AG (KGX.DE)

Previous Close59.70
Intrinsic Value
Upside potential
Previous Close
59.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Kion Group AG is a leading global provider of industrial trucks, warehouse automation, and supply chain solutions, operating primarily under well-established brands such as Linde, STILL, and Dematic. The company serves a diverse clientele across manufacturing, logistics, and retail sectors, offering a comprehensive portfolio that includes forklifts, automated guided vehicles, and integrated warehouse management systems. Its dual-segment structure—Industrial Trucks & Services and Supply Chain Solutions—ensures a balanced revenue stream from equipment sales, aftermarket services, and automation solutions. Kion holds a strong competitive position in Europe, particularly in Germany, while expanding its footprint in emerging markets. The company’s focus on electrification and automation aligns with broader industry trends toward sustainable and efficient logistics. With a reputation for innovation and reliability, Kion competes with global players like Toyota Material Handling and Jungheinrich, leveraging its technological expertise and service network to maintain market share.

Revenue Profitability And Efficiency

Kion reported revenue of €11.5 billion for the latest fiscal year, reflecting steady demand for its industrial and automation solutions. Net income stood at €360 million, translating to a diluted EPS of €2.75. Operating cash flow was robust at €1.17 billion, indicating efficient working capital management. The absence of disclosed capital expenditures suggests a focus on optimizing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, including high-margin aftermarket services and automation solutions. However, its capital efficiency is tempered by significant total debt of €7.66 billion, which may constrain financial flexibility. The strong operating cash flow underscores Kion’s ability to service its obligations while funding growth initiatives.

Balance Sheet And Financial Health

Kion’s balance sheet shows €786.5 million in cash and equivalents, providing liquidity against its substantial debt load. The high leverage ratio raises concerns about financial health, though the company’s stable cash flow generation mitigates near-term risks. Investors should monitor debt reduction efforts and interest coverage ratios closely.

Growth Trends And Dividend Policy

Kion’s growth is driven by increasing automation adoption and electrification trends in logistics. The company pays a dividend of €0.70 per share, reflecting a commitment to shareholder returns despite its leveraged position. Future growth may hinge on expanding in high-growth regions and scaling its automation offerings.

Valuation And Market Expectations

With a market capitalization of €5.36 billion and a beta of 1.85, Kion is viewed as a higher-risk industrial play. The valuation reflects expectations for cyclical recovery in industrial demand and long-term automation tailwinds. Investors should weigh its growth potential against debt-related risks.

Strategic Advantages And Outlook

Kion’s strategic advantages include its strong brand portfolio, technological leadership in warehouse automation, and global service network. The outlook remains cautiously optimistic, with growth opportunities in automation and electrification balanced by macroeconomic uncertainties and debt management challenges.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount