Kendrion (AMS: KENDR)

Last close As at 27/03/2024

EUR13.70

−0.30 (−2.14%)

Market capitalisation

EUR212m

Kendrion develops, manufactures and markets high-quality actuator products for industrial applications (49% of FY23 revenues) and automotive (51%). The geographical spread of FY23 revenues was Europe 69%, the Americas 16% and Asia 15%.

As in Q323, Kendrion’s segments showed opposite trends in Q423 with Industrial Brakes hard hit by weaker economies in Germany and China and Automotive in recovery mode with 6% organic revenue growth. On 7% lower group revenues, EBITDA declined 14% with a 70bp lower margin of 8.6%. Kendrion expects market conditions to remain challenging in H124 but growth to return in H224 (based on its order book). It has taken measures to improve profitability, while optimising working capital. Its leverage ratio should reduce further in 2024.

Latest Insights

View More

Industrials | Update

Kendrion — Higher visibility on realising FY25 targets

Industrials | Update

Kendrion — Industrial weaker, Automotive still in recovery

Industrials | Update

Kendrion — Price increases largely drive revenue growth

Industrials | Update

Kendrion — Q123 – good revenue growth at lower margins

Sector

Industrials

Equity Analyst

Key Management

  • Jeroen Hemmen

    CFO

  • Joep van Beurden

    CEO

Balance Sheet

Forecast net debt (€m)

130.3

Forecast gearing ratio (%)

N/A

Share Price Performance

Price Performance
% 1M 3M 12M
Actual 14.6 18.2 (9.1)
Relative 11.2 5.7 (24.3)
52 week high/low €19.6/€10.8

Financials

Market trends in Q423 were like Q323, with Kendrion’s Industrial segment under pressure and Automotive in recovery due to higher pricing and new projects. On 7% y-o-y lower revenues, EBITDA was down 14%, slightly below our expectations. Kendrion is now more confident in realising its FY25 targets (revenue of around €636m and EBITDA margin of 15%) as it has more visibility on the ramp up of new projects, while being bullish about its pipeline, based on electrification and clean energy trends. We have rolled our valuation forward by one year, which, coupled with higher EBITDA margin estimates, points to a value of €18.6/share (from €15.5).

Y/E Dec Revenue (€m) EBITDA (€m) PBT (€m) EPS (fd) (c) P/E (x) P/CF (x)
2022A 519.3 57.4 (39.7) 143.57 9.5 3.9
2023A 518.5 53.1 13.9 90.99 15.1 4.3
2024E 542.0 62.8 26.1 144.81 9.5 3.3
2025E 586.1 78.4 43.7 223.00 6.1 2.7

QuickView

Industrials

Kendrion — Automotive and industrial in recovery mode

edison tv

Industrials

Kendrion – EKF interview

Update

Industrials

Kendrion — Recovery in full swing

Update

Industrials

Kendrion — Strong recovery set to continue

Initiation

Industrials

Kendrion — Energised by electrification

QuickView

Industrials

Kendrion — Interface between electricity and movement