215.00 - 235.00
210.00 - 590.00
2.95M / 482.4K (Avg.)
11.40 | 0.20
Analyze analyst forecasts for the company and compare them with competitors.
64.00M
Worse than KETL.L's estimated revenue of 110.48M.
5.96M
Worse than KETL.L's estimated ebitda of 27.32M.
0.10
Worse than KETL.L's estimated eps of 0.11.
1.58M
Worse than KETL.L's estimated net income of 21.77M.
2.48M
Worse than KETL.L's estimated ebit of 24.48M.
16.59M
Worse than KETL.L's estimated sg&a expense of 7.88M.
Analyze DCF forecasts for the company and compare them with competitors.
49.28M
Worse than KETL.L's revenue of 96.88M.
No Data
No DCF data available for this metric in the selected year.
6.18M
Worse than KETL.L's ebitda of 29.71M.
12.55%
Worse than KETL.L's ebitda margin of 30.67%.
2.55M
Worse than KETL.L's ebit of 24.23M.
5.18%
Worse than KETL.L's ebit margin of 25.01%.
3.63M
Better than KETL.L's depreciation of 5.48M.
2.73M
Worse than KETL.L's total cash of 13.66M.
5.54%
Worse than KETL.L's cash as percentage of revenue of 14.10%.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
16.19M
Worse than KETL.L's inventories of 9.50M.
32.86%
Worse than KETL.L's inventories as percentage of revenue of 9.80%.
957.00K
Better than KETL.L's accounts payable of 6.78M.
1.94%
Better than KETL.L's payables as percentage of revenue of 7.00%.
-319.00K
Worse than KETL.L's capital expenditure of -15.44M.
-0.65%
Worse than KETL.L's capex as percentage of revenue of -15.94%.
7.34%
Better than KETL.L's weighted average cost of capital (wacc) of 8.15%.
7.37%
Better than KETL.L's cost of equity of 7.44%.
6.77%
Better than KETL.L's cost of debt of 9.39%.
0.59
Better than KETL.L's beta of 0.60.
77.31M
Better than KETL.L's diluted shares outstanding of 222.13M.
5.45M
Better than KETL.L's total debt of 110.61M.
400.46M
Better than KETL.L's total equity of 106.62M.
405.91M
Better than KETL.L's total capital of 217.24M.
1.34%
Better than KETL.L's debt weighting of 50.92%.
98.66%
Better than KETL.L's equity weighting of 49.08%.
1.96M
Worse than KETL.L's ebiat of 22.81M.
-9.96M
Worse than KETL.L's unlevered free cash flow of 5.39M.
3.50%
Better than KETL.L's long-term growth rate of 0.50%.
421.17M
Better than KETL.L's terminal value of 410.27M.
339.99M
Worse than KETL.L's enterprise value of 376.36M.
-3.60M
Better than KETL.L's net debt of 90.50M.
343.60M
Better than KETL.L's equity value of 285.86M.
444.45
Better than KETL.L's equity value per share of 128.69.
