Financhill
Sell
34

KVUE Quote, Financials, Valuation and Earnings

Last price:
$20.90
Seasonality move :
-0.3%
Day range:
$20.69 - $21.03
52-week range:
$17.67 - $25.17
Dividend yield:
3.91%
P/E ratio:
38.13x
P/S ratio:
2.64x
P/B ratio:
4.00x
Volume:
17.9M
Avg. volume:
19.1M
1-year change:
14.58%
Market cap:
$40.3B
Revenue:
$15.5B
EPS (TTM):
$0.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.5B $15.1B $15B $15.4B $15.5B
Revenue Growth (YoY) 1% 4.06% -0.69% 3.3% 0.07%
 
Cost of Revenues $6.6B $6.6B $6.7B $6.8B $6.5B
Gross Profit $7.8B $8.4B $8.3B $8.6B $9B
Gross Profit Margin 54.25% 55.93% 55.42% 55.96% 57.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5B $5.5B $5.6B $6.1B $6.3B
Other Inc / (Exp) -$4B -$109M -$51M -$44M -$842M
Operating Expenses $4.9B $5.4B $5.6B $6.2B $6.3B
Operating Income $3B $3B $2.7B $2.5B $2.6B
 
Net Interest Expenses -- -- -- $250M $378M
EBT. Incl. Unusual Items -$1B $2.9B $2.6B $2.2B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$137M $847M $573M $526M $385M
Net Income to Company -$879M $2.1B $2.1B $1.7B $1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$879M $2.1B $2.1B $1.7B $1B
 
Basic EPS (Cont. Ops) -$0.47 $1.10 $1.09 $0.90 $0.54
Diluted EPS (Cont. Ops) -$0.47 $1.10 $1.09 $0.90 $0.54
Weighted Average Basic Share $1.9B $1.9B $1.9B $1.8B $1.9B
Weighted Average Diluted Share $1.9B $1.9B $1.9B $1.9B $1.9B
 
EBITDA $3.7B $3.7B $3.3B $3.2B $2.5B
EBIT $3B $2.9B $2.6B $2.5B $1.8B
 
Revenue (Reported) $14.5B $15.1B $15B $15.4B $15.5B
Operating Income (Reported) $3B $3B $2.7B $2.5B $2.6B
Operating Income (Adjusted) $3B $2.9B $2.6B $2.5B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $3.6B $3.9B $3.9B $3.7B
Revenue Growth (YoY) -- -- 7.3% 1.09% -3.93%
 
Cost of Revenues -- $1.6B $1.7B $1.7B $1.6B
Gross Profit -- $2B $2.1B $2.2B $2.2B
Gross Profit Margin -- 54.49% 55.17% 57.58% 57.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $1.4B $1.5B $1.6B $1.5B
Other Inc / (Exp) -- -$1M -$21M -$137M -$66M
Operating Expenses -- $1.3B $1.5B $1.6B $1.6B
Operating Income -- $613M $631M $659M $618M
 
Net Interest Expenses -- -- $1M $95M $94M
EBT. Incl. Unusual Items -- $612M $609M $427M $458M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $84M $140M $131M $136M
Net Income to Company -- $528M $469M $296M $322M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $528M $469M $296M $322M
 
Basic EPS (Cont. Ops) -- $0.28 $0.25 $0.15 $0.17
Diluted EPS (Cont. Ops) -- $0.28 $0.25 $0.15 $0.17
Weighted Average Basic Share -- $1.9B $1.9B $1.9B $1.9B
Weighted Average Diluted Share -- $1.9B $1.9B $1.9B $1.9B
 
EBITDA -- $778M $762M $685M $701M
EBIT -- $613M $610M $536M $565M
 
Revenue (Reported) -- $3.6B $3.9B $3.9B $3.7B
Operating Income (Reported) -- $613M $631M $659M $618M
Operating Income (Adjusted) -- $613M $610M $536M $565M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- $15.2B $15.5B $15.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $6.8B $6.7B $6.4B
Gross Profit -- -- $8.5B $8.8B $8.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $5.8B $6.2B $6.3B
Other Inc / (Exp) -- -$17M -$71M -$161M -$769M
Operating Expenses -- -- $5.7B $6.2B $6.3B
Operating Income -- -- $2.7B $2.5B $2.6B
 
Net Interest Expenses -- -- $1M $344M $377M
EBT. Incl. Unusual Items -- -- $2.6B $2B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $614M $517M $390M
Net Income to Company -- -- $2B $1.5B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- $2B $1.5B $1.1B
 
Basic EPS (Cont. Ops) -- -- $1.07 $0.78 $0.55
Diluted EPS (Cont. Ops) -- -- $1.07 $0.78 $0.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $3.3B $3.1B $2.5B
EBIT -- -- $2.6B $2.5B $1.9B
 
Revenue (Reported) -- -- $15.2B $15.5B $15.3B
Operating Income (Reported) -- -- $2.7B $2.5B $2.6B
Operating Income (Adjusted) -- -- $2.6B $2.5B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- $3.6B $3.9B $3.9B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.6B $1.7B $1.7B $1.6B
Gross Profit -- $2B $2.1B $2.2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $1.4B $1.5B $1.6B $1.5B
Other Inc / (Exp) -- -$1M -$21M -$137M -$66M
Operating Expenses -- $1.3B $1.5B $1.6B $1.6B
Operating Income -- $613M $631M $659M $618M
 
Net Interest Expenses -- -- $1M $95M $94M
EBT. Incl. Unusual Items -- $612M $609M $427M $458M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $84M $140M $131M $136M
Net Income to Company -- $528M $469M $296M $322M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- $528M $469M $296M $322M
 
Basic EPS (Cont. Ops) -- $0.28 $0.25 $0.15 $0.17
Diluted EPS (Cont. Ops) -- $0.28 $0.25 $0.15 $0.17
Weighted Average Basic Share -- $1.9B $1.9B $1.9B $1.9B
Weighted Average Diluted Share -- $1.9B $1.9B $1.9B $1.9B
 
EBITDA -- $778M $762M $685M $701M
EBIT -- $613M $610M $536M $565M
 
Revenue (Reported) -- $3.6B $3.9B $3.9B $3.7B
Operating Income (Reported) -- $613M $631M $659M $618M
Operating Income (Adjusted) -- $613M $610M $536M $565M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $618M $740M $1.2B $1.4B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9B $2.1B $2.1B $2.1B $2.2B
Inventory $1.7B $1.7B $2.2B $1.9B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $162M $154M $123M $265M $205M
Total Current Assets $4.6B $4.9B $5.9B $6.1B $5.5B
 
Property Plant And Equipment $2B $1.8B $1.8B $2B $1.8B
Long-Term Investments -- -- -- -- --
Goodwill $10.3B $9.8B $9.2B $9.3B $8.8B
Other Intangibles $11.6B $10.7B $9.9B $9.6B $8.5B
Other Long-Term Assets $496M $475M $434M $623M $726M
Total Assets $29.2B $27.9B $27.3B $27.9B $25.6B
 
Accounts Payable $1.6B $1.8B $1.8B $2.5B $2.3B
Accrued Expenses $5.3B $1.5B $1.5B $1.7B $1.4B
Current Portion Of Long-Term Debt -- -- -- -- $752M
Current Portion Of Capital Lease Obligations -- $47M $35M $44M $36M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.5B $4B $3.9B $5.5B $5.7B
 
Long-Term Debt -- -- -- $7.7B $6.9B
Capital Leases -- -- -- -- --
Total Liabilities $10.8B $7.5B $7.3B $16.6B $15.9B
 
Common Stock -- -- -- $19M $19M
Other Common Equity Adj -$1M -$1M -$5.5B -$5.4B -$6.1B
Common Equity $18.4B $20.4B $20B $11.2B $9.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $18.4B $20.4B $20B $11.2B $9.7B
 
Total Liabilities and Equity $29.2B $27.9B $27.3B $27.9B $25.6B
Cash and Short Terms $618M $740M $1.2B $1.4B $1.1B
Total Debt -- -- -- $8.3B $8.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- $1.7B $1.2B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $2.1B $2.2B $2.3B
Inventory -- -- $2.2B $1.9B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $175M $253M $156M
Total Current Assets -- -- $6.4B $6.1B $5.7B
 
Property Plant And Equipment -- -- $1.8B $2B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- $9.2B $9B $9.1B
Other Intangibles -- -- $9.8B $9.4B $8.6B
Other Long-Term Assets -- -- $8.1B $600M $699M
Total Assets -- -- $35.6B $27.3B $26.3B
 
Accounts Payable -- -- $1.8B $2.6B $2.3B
Accrued Expenses -- -- $1.6B $1.5B $1.4B
Current Portion Of Long-Term Debt -- -- -- $1.5B $751M
Current Portion Of Capital Lease Obligations -- -- $32M $44M $37M
Other Current Liabilities -- -- -- -- -$2M
Total Current Liabilities -- -- $4.2B $6.2B $6.7B
 
Long-Term Debt -- -- $7.7B $7B $6.2B
Capital Leases -- -- -- -- --
Total Liabilities -- -- $15.3B $16.7B $16.2B
 
Common Stock -- -- -- $19M $19M
Other Common Equity Adj -- -- $48M -$5.7B -$5.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $20.3B $10.6B $10.1B
 
Total Liabilities and Equity -- -- $35.6B $27.3B $26.3B
Cash and Short Terms -- -- $1.7B $1.2B $1.1B
Total Debt -- -- $7.7B $8.6B $8.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$879M $2.1B $2.1B $1.7B $1B
Depreciation & Amoritzation $746M $731M $644M $627M $622M
Stock-Based Compensation $115M $141M $137M $188M $254M
Change in Accounts Receivable $265M -$303M -$142M $44M -$218M
Change in Inventories $109M -$77M -$582M $349M $182M
Cash From Operations $3.4B $334M $2.5B $3.2B $1.8B
 
Capital Expenditures $229M $295M $375M $469M $434M
Cash Acquisitions $176M -- -- -- --
Cash From Investing -$83M -$171M -$390M -$488M -$425M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$14.6B -$1.6B
Special Dividend Paid
Long-Term Debt Issued -- -- $14M $8.3B $159M
Long-Term Debt Repaid -$11M -$7M -- -$14M --
Repurchase of Common Stock -- -- -- -$7M -$235M
Other Financing Activities -$3.4B $7M -$1.6B -$453M $63M
Cash From Financing -$3.5B -- -$1.6B -$2.5B -$1.6B
 
Beginning Cash (CF) $752M $618M $740M $1.2B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$143M $163M $552M $153M -$221M
Ending Cash (CF) $618M $740M $1.2B $1.4B $1.1B
 
Levered Free Cash Flow $3.2B $39M $2.2B $2.7B $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $528M $469M $296M $322M
Depreciation & Amoritzation -- $165M $152M $149M $136M
Stock-Based Compensation -- $35M $35M $81M $44M
Change in Accounts Receivable -- -$60M $23M -$124M -$99M
Change in Inventories -- -$194M $17M -$63M -$66M
Cash From Operations -- $338M $802M $287M $428M
 
Capital Expenditures -- $37M $55M $153M $179M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$42M -$41M -$152M -$167M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$383M -$392M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6M $7.7B $160M $868M
Long-Term Debt Repaid -- -- -$12M -- -$750M
Repurchase of Common Stock -- -- -- -$91M -$63M
Other Financing Activities -- -$216M -$286M -$12M $27M
Cash From Financing -- -$210M $7.4B -$326M -$310M
 
Beginning Cash (CF) -- $740M $1.2B $1.4B $1.1B
Foreign Exchange Rate Adjustment -- $3M $6M -$36M $36M
Additions / Reductions -- $86M $8.1B -$191M -$49M
Ending Cash (CF) -- $829M $9.4B $1.2B $1.1B
 
Levered Free Cash Flow -- $301M $747M $134M $249M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- $2B $1.5B $1.1B
Depreciation & Amoritzation -- -- $631M $624M $609M
Stock-Based Compensation -- $35M $137M $234M $217M
Change in Accounts Receivable -- -- -$59M -$103M -$193M
Change in Inventories -- -- -$371M $269M $179M
Cash From Operations -- -- $3B $2.7B $1.9B
 
Capital Expenditures -- $37M $393M $567M $460M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$389M -$599M -$440M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$14.9B -$1.6B
Special Dividend Paid
Long-Term Debt Issued -- -- $7.7B $734M $867M
Long-Term Debt Repaid -- -- -- -$2M --
Repurchase of Common Stock -- -- -- -$98M -$207M
Other Financing Activities -- -- -$1.7B -$179M $102M
Cash From Financing -- -- $6B -$10.2B -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $8.6B -$8.2B -$79M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $2.6B $2.1B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- $528M $469M $296M $322M
Depreciation & Amoritzation -- $165M $152M $149M $136M
Stock-Based Compensation -- $35M $35M $81M $44M
Change in Accounts Receivable -- -$60M $23M -$124M -$99M
Change in Inventories -- -$194M $17M -$63M -$66M
Cash From Operations -- $338M $802M $287M $428M
 
Capital Expenditures -- $37M $55M $153M $179M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$42M -$41M -$152M -$167M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$383M -$392M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6M $7.7B $160M $868M
Long-Term Debt Repaid -- -- -$12M -- -$750M
Repurchase of Common Stock -- -- -- -$91M -$63M
Other Financing Activities -- -$216M -$286M -$12M $27M
Cash From Financing -- -$210M $7.4B -$326M -$310M
 
Beginning Cash (CF) -- $740M $1.2B $1.4B $1.1B
Foreign Exchange Rate Adjustment -- $3M $6M -$36M $36M
Additions / Reductions -- $86M $8.1B -$191M -$49M
Ending Cash (CF) -- $829M $9.4B $1.2B $1.1B
 
Levered Free Cash Flow -- $301M $747M $134M $249M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Where Will Hershey Stock Be In 1 Year?
Where Will Hershey Stock Be In 1 Year?

Chocolate stocks used to be the epitome of sleepy stability,…

Where Will KNOT Stock Be In 1 Year?
Where Will KNOT Stock Be In 1 Year?

In the case of KNOT Offshore Partners (KNOP), most headlines…

Why Is Goldman Sachs Stock Up So Much?
Why Is Goldman Sachs Stock Up So Much?

Investment banking giant Goldman Sachs (NYSE:GS) has sharply outperformed the…

Stock Ideas

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 53x

Buy
60
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Sell
18
CNC alert for Jul 3

Centene [CNC] is down 40.18% over the past day.

Sell
12
MOH alert for Jul 3

Molina Healthcare [MOH] is down 22.06% over the past day.

Buy
67
GBX alert for Jul 3

Greenbrier Companies [GBX] is up 21.28% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock