Also trades as: KNYJY (OTC) · $vol 2M · KNYJF (OTC) · $vol 0M · KC4.DE (XETRA) · $vol 0M · KC4.F (FSX) · $vol 0M

€50.92 ($57.00)

+0.40 (+0.79%)

Weekly Expected Move ±2.7%

€48 €50 €51 €52 €54

HEL · Industrials · Industrial - Machinery · Tech Score Neutral · Power 44 · €26.4B mcap · 367M float · 0.207% daily turnover

Revenue

$11.2B +1.3% ▲

5Y CAGR: +2.5%

Gross Profit

$2.1B -66.3% ▼

5Y CAGR: +11.7%

Operating Income

$1.3B +6.3% ▲

5Y CAGR: +1.8%

Net Income

$980M +3.0% ▲

5Y CAGR: +0.9%

EPS (Diluted)

$1.89 +2.7% ▲

5Y CAGR: +0.9%

EBITDA

$1.7B +6.5% ▲

5Y CAGR: +2.6%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$10.5B	$10.9B	$11.0B	$11.1B	$11.2B
YoY Growth	+5.8%	+3.7%	+0.4%	+1.3%	+1.3%
Cost of Revenue	$5.1B	$5.4B	$5.1B	$4.8B	$9.1B
Gross Profit	$5.4B	$5.5B	$5.8B	$6.3B	$2.1B
Gross Margin	51.5%	50.7%	53.4%	56.5%	18.8%
R&D Expenses	$189M	$188M	$185M	$204M	$0
SG&A Expenses	$703M	$750M	$774M	$806M	$783M
Operating Expenses	$4.1B	$4.5B	$4.7B	$5.0B	$5.2B
Operating Income	$1.3B	$1.0B	$1.2B	$1.2B	$1.3B
Operating Margin	12.3%	9.5%	11.0%	11.3%	11.8%
Interest Expense	$22M	$23M	$11M	$38M	$50M
Income Before Tax	$1.3B	$1.0B	$1.2B	$1.3B	$1.3B
Tax Expense	$298M	$244M	$275M	$293M	$335M
Net Income	$1.0B	$774M	$926M	$951M	$980M
Net Margin	9.6%	7.1%	8.5%	8.6%	8.7%
EPS (Diluted)	$1.96	$1.49	$1.79	$1.84	$1.89
EBITDA	$1.6B	$1.3B	$1.5B	$1.6B	$1.7B
Shares Outstanding	519M	518M	518M	518M	519M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$2.8B	$3.0B	$2.7B	$2.9B	$2.8B	$3.0B	$2.7B	$2.9B
Cost of Revenue	$2.4B	$2.6B	$2.3B	$2.4B	$2.4B	$2.5B	$2.3B	$2.5B
Gross Profit	$370M	$409M	$355M	$415M	$397M	$458M	$368M	$406M
Gross Margin	13.4%	13.8%	13.3%	14.6%	14.4%	15.5%	13.6%	13.8%
R&D Expenses	$51M	$52M	$0	$0	$57M	$56M	$57M	$0
SG&A Expenses	$0	$4.7B	$0	$0	$0	$0	$0	$0
Operating Expenses	$51M	$77M	$78M	$77M	$57M	$56M	$84M	$83M
Operating Income	$319M	$332M	$277M	$338M	$341M	$402M	$283M	$322M
Operating Margin	11.6%	11.2%	10.4%	11.9%	12.3%	13.6%	10.4%	11.0%
Interest Expense	$8M	$12M	$11M	$13M	$12M	$14M	$14M	$13M
Income Before Tax	$322M	$330M	$280M	$360M	$307M	$381M	$279M	$316M
Tax Expense	$72M	$85M	$64M	$83M	$80M	$108M	$64M	$76M
Net Income	$247M	$243M	$213M	$274M	$224M	$269M	$212M	$238M
Net Margin	9.0%	8.2%	8.0%	9.6%	8.1%	9.1%	7.8%	8.1%
EPS (Diluted)	$0.48	$0.47	$0.41	$0.53	$0.43	$0.52	$0.41	$0.46
EBITDA	$404M	$418M	$369M	$449M	$398M	$471M	$377M	$412M
Shares Outstanding	514M	517M	518M	516M	518M	518M	518M	517M

KNEBV.HE HEL