Company Overview
Kempower Corporation is a Finnish-based company that specializes in designing, manufacturing, and deploying electric vehicle (EV) charging infrastructure. With its cutting-edge technology and innovative solutions, Kempower aims to revolutionize the way people charge their vehicles, making sustainable transportation more accessible and convenient. As a pioneer in the EV charging market, Kempower's primary mission is to provide fast, reliable, and affordable charging solutions that enable individuals to own and use electric vehicles with confidence. The company's core values are built around its commitment to innovation, sustainability, and customer satisfaction. By prioritizing these values, Kempower strives to create a better future for transportation and the environment. Kempower's product portfolio includes a range of EV charging stations, from fast-charging solutions for long-distance drivers to smart charging systems that optimize energy usage and reduce costs. The company's products are designed to be compact, efficient, and easy to install, making them ideal for urban and rural areas alike. With its extensive network of charging points across Europe and North America, Kempower is well-positioned to support the growing demand for EVs. By investing in Kempower Corporation, investors can tap into the company's growth potential and contribute to the development of a more sustainable transportation sector. With its strong management team, innovative products, and expanding market presence, Kempower is an attractive opportunity for those seeking to capitalize on the EV charging revolution.Key Products/Services:
Kempower offers a range of EV charging solutions, including:- Fast-charging stations for long-distance drivers
- Smart charging systems that optimize energy usage and reduce costs
- Compact and efficient charging points designed for urban and rural areas
- DC fast-charging technology with high-power output
- Wireless charging solutions for convenient and hands-free charging
Benefits:
Kempower's EV charging solutions offer several benefits, including:- Fast and efficient charging times
- Reduced energy costs through smart charging systems
- Compact and easy-to-install designs
- High-power output for long-distance drivers
- Wireless charging options for convenient and hands-free charging
Valuation
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Number of Shares (million) | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 | 55.5 |
| Target Valuation (MEur) | 551.3 | 333.0 | 130.6 | 64.7 | 77.6 | 92.3 | 92.3 |
| Targer Price | 9.93 | 6.0 | 2.35 | 1.17 | 1.4 | 1.66 | 1.66 |
| Potential, % | -53.2 | -81.2 | -75.7 | -92.4 | -86.1 | -83.5 | -83.5 |
| Recommendation | Sell | Sell | Sell | Sell | Sell | Sell | Sell |
| MCAP (MEur) | 1178.6 | 1767.3 | 537.6 | 848.1 | 559.3 | 559.3 | 559.3 |
| Price | 21.22 | 31.82 | 9.68 | 15.27 | 10.07 | 10.07 | 10.07 |
| EV | 1120.0 | 1693.0 | 514.0 | 829.0 | 557.0 | 562.0 | 571.0 |
| P/S | 11.37 | 6.23 | 2.4 | 3.37 | 2.16 | 2.32 | 2.37 |
| EV/S | 10.8 | 5.97 | 2.3 | 3.3 | 2.15 | 2.33 | 2.42 |
| EV/EBIT | 183.64 | 41.8 | -17.78 | -57.97 | -55.88 | -58.86 | -50.34 |
| P/E | 327.39 | 52.44 | -23.07 | -68.4 | -74.08 | -73.21 | -61.67 |
| P/B | 11.72 | 13.3 | 4.81 | 8.32 | 5.92 | 6.44 | 7.19 |
| P/OCF | -214.29 | 44.63 | -22.98 | 242.32 | -105.93 | 164.5 | -1553.63 |
| EV/OCF | -203.67 | 42.75 | -21.96 | 236.84 | -105.51 | 165.32 | -1585.69 |
| P/FCF | -15.37 | 70.98 | -30.55 | -184.38 | -112.31 | -111.86 | -63.85 |
| EV/FCF | -14.6 | 67.98 | -29.2 | -180.2 | -111.87 | -112.42 | -65.17 |
Income Statement
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Revenue | 103.7 | 283.7 | 223.7 | 251.3 | 259.3 | 241.5 | 235.9 |
| Rev. Growth, % | 278.5 | 173.6 | -21.1 | 12.3 | 3.2 | -6.9 | -2.3 |
| Ebit | 6.1 | 40.5 | -28.9 | -14.3 | -10.0 | -9.6 | -11.3 |
| Ebit Growth, % | 971.4 | 563.9 | -171.4 | 50.5 | 30.1 | 4.0 | -17.7 |
| Ebit, % | 5.9 | 14.3 | -12.9 | -5.7 | -3.9 | -4.0 | -4.8 |
| Profit | 3.6 | 33.7 | -23.3 | -12.4 | -7.6 | -7.6 | -9.1 |
| EPS | 0.06 | 0.61 | -0.42 | -0.22 | -0.14 | -0.14 | -0.16 |
| Profit Growth, % | 1700.0 | 836.1 | -169.1 | 46.8 | 38.7 | -0.0 | -19.7 |
| Profit, % | 3.5 | 11.9 | -10.4 | -4.9 | -2.9 | -3.1 | -3.9 |
Balance Sheet
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Inventory | 27.1 | 51.6 | 57.5 | 58.5 | 49.9 | 50.5 | 49.9 |
| Acc. Receivable | 23.1 | 35.4 | 30.4 | 52.5 | 60.9 | 61.7 | 61.3 |
| Cash | 9.8 | 27.4 | 16.2 | 3.9 | 7.6 | 2.6 | -6.1 |
| Equity | 100.6 | 132.9 | 111.8 | 101.9 | 94.5 | 86.9 | 77.8 |
| ROE, % | 3.6 | 25.4 | -20.8 | -12.2 | -8.0 | -8.7 | -11.7 |
| ROCE, % | 11.7 | 47.3 | -27.7 | -16.5 | -10.0 | -10.4 | -13.6 |
| Net Debt | -58.4 | -74.6 | -23.8 | -19.2 | -2.2 | 2.8 | 11.5 |
| Gearing, % | -58.1 | -56.1 | -21.3 | -18.8 | -2.3 | 3.2 | 14.8 |
| Equity ratio, % | 65.2 | 55.9 | 48.4 | 41.3 | 39.0 | 33.7 | 30.7 |
| Acc. Payable | 16.8 | 31.7 | 29.7 | 44.1 | 35.4 | 34.8 | 35.1 |
| Total Assets | 154.2 | 237.7 | 230.8 | 246.8 | 242.5 | 257.5 | 253.8 |
| ROA, % | 2.3 | 14.2 | -10.1 | -5.0 | -3.1 | -3.0 | -3.6 |
Cash Flow
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -5.5 | 39.6 | -23.4 | 3.5 | -5.3 | 3.4 | -0.4 |
| Investment Cash Flow | -71.2 | -14.7 | 5.8 | -8.1 | 0.3 | -8.4 | -8.4 |
| Free Cash Flow | -76.7 | 24.9 | -17.6 | -4.6 | -5.0 | -5.0 | -8.8 |
| OCF/CAPEX | 0.0 | 2.69 | 0.0 | 0.43 | 0.0 | 0.4 | 0.0 |
| Financial Cash Flow | -3.8 | -7.5 | 6.2 | -7.2 | 8.6 | 0.0 | 0.0 |
Disclaimer
Risk Disclosure: Trading in financial instruments involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
The data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes.
Contact: quant@quantfactory.eu