investorscraft@gmail.com

Intrinsic ValueKion Group AG (KGX.SW)

Previous CloseCHF57.36
Intrinsic Value
Upside potential
Previous Close
CHF57.36

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 the Linde, STILL, and Dematic brands. The company serves diverse industries, including manufacturing, logistics, and retail, through its two core segments: Industrial Trucks & Services and Supply Chain Solutions. Kion’s revenue model combines equipment sales, leasing, maintenance services, and software-driven automation solutions, ensuring recurring income streams alongside capital-intensive hardware sales. The company holds a strong position in the European market while expanding in high-growth regions like Asia-Pacific and North America. Its technological edge in automated guided vehicles (AGVs) and warehouse management software reinforces its competitive moat in an increasingly automated logistics landscape. Kion’s dual focus on forklifts and integrated supply chain systems allows it to cater to both traditional and cutting-edge logistics needs, positioning it as a one-stop solution provider in a fragmented but rapidly evolving industry.

Revenue Profitability And Efficiency

Kion reported revenue of €11.5 billion in its latest fiscal year, with net income of €360.3 million, reflecting a net margin of approximately 3.1%. Operating cash flow stood at €1.17 billion, indicating robust cash generation despite capital-intensive operations. The absence of disclosed capital expenditures limits deeper efficiency analysis, but the company’s ability to convert revenue into operating cash flow suggests effective working capital management.

Earnings Power And Capital Efficiency

Diluted EPS of €2.75 underscores moderate earnings power relative to its market cap. The company’s high beta of 1.91 implies significant earnings volatility tied to industrial cycles. With no disclosed capex, assessing capital efficiency is challenging, but the strong operating cash flow signals disciplined reinvestment or debt management priorities.

Balance Sheet And Financial Health

Kion’s balance sheet shows €786.5 million in cash against total debt of €7.66 billion, indicating leveraged positioning common in capital-heavy industrials. The debt-to-equity ratio is elevated, but sustained operating cash flow provides liquidity support. Investors should monitor refinancing risks given rising interest rates.

Growth Trends And Dividend Policy

Growth is likely driven by warehouse automation trends, though cyclical demand for industrial trucks poses near-term risks. The dividend of €0.69 per share offers a modest yield, aligning with a balanced capital allocation strategy prioritizing reinvestment over aggressive shareholder returns.

Valuation And Market Expectations

At a €7.52 billion market cap, Kion trades at ~20x net income, reflecting expectations for automation-driven growth. The high beta suggests market pricing in macroeconomic sensitivity, requiring outperformance in supply chain solutions to justify multiples.

Strategic Advantages And Outlook

Kion’s strengths lie in its diversified brand portfolio and integration of hardware with software-driven logistics solutions. Challenges include navigating supply chain disruptions and debt servicing. Long-term prospects hinge on automation adoption, but near-term performance may mirror industrial sector volatility.

Sources

Company description, financials sourced from disclosed ticker data (likely annual reports or exchange filings).

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