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.
127.10M
Worse than KETL.L's estimated revenue of 149.33M.
19.23M
Worse than KETL.L's estimated ebitda of 41.96M.
0.27
Better than KETL.L's estimated eps of 0.07.
20.43M
Better than KETL.L's estimated net income of 14.94M.
11.09M
Worse than KETL.L's estimated ebit of 33.12M.
31.00M
Worse than KETL.L's estimated sg&a expense of 18.76M.
Analyze DCF forecasts for the company and compare them with competitors.
50.00M
Worse than KETL.L's revenue of 119.41M.
24.12%
Worse than KETL.L's revenue growth rate of 25.29%.
7.55M
Worse than KETL.L's ebitda of 30.66M.
15.09%
Worse than KETL.L's ebitda margin of 25.68%.
3.81M
Worse than KETL.L's ebit of 23.78M.
7.63%
Worse than KETL.L's ebit margin of 19.92%.
3.73M
Better than KETL.L's depreciation of 6.88M.
4.07M
Worse than KETL.L's total cash of 19.67M.
8.14%
Worse than KETL.L's cash as percentage of revenue of 16.47%.
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.
18.14M
Better than KETL.L's inventories of 20.02M.
36.28%
Worse than KETL.L's inventories as percentage of revenue of 16.77%.
1.85M
Better than KETL.L's accounts payable of 11.06M.
3.69%
Better than KETL.L's payables as percentage of revenue of 9.26%.
-599.00K
Worse than KETL.L's capital expenditure of -17.14M.
-1.20%
Worse than KETL.L's capex as percentage of revenue of -14.36%.
7.34%
Better than KETL.L's weighted average cost of capital (wacc) of 8.23%.
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%.
2.90M
Worse than KETL.L's ebiat of 22.78M.
2.71M
Worse than KETL.L's unlevered free cash flow of 8.12M.
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.
340.01M
Worse than KETL.L's enterprise value of 375.36M.
-3.60M
Better than KETL.L's net debt of 90.50M.
343.61M
Better than KETL.L's equity value of 284.86M.
444.47
Better than KETL.L's equity value per share of 128.24.
