Financhill
Buy
68

KNYJY Quote, Financials, Valuation and Earnings

Last price:
$30.23
Seasonality move :
5.09%
Day range:
$30.87 - $31.03
52-week range:
$23.14 - $31.45
Dividend yield:
3.16%
P/E ratio:
30.90x
P/S ratio:
2.65x
P/B ratio:
14.10x
Volume:
20.9K
Avg. volume:
36.4K
1-year change:
19.21%
Market cap:
$32B
Revenue:
$12B
EPS (TTM):
$1.00
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.4B $12.4B $11.5B $11.9B $12B
Revenue Growth (YoY) 1.57% 9.6% -7.54% 3.09% 1.31%
 
Cost of Revenues $5.4B $6B $5.6B $5.5B $5.2B
Gross Profit $6B $6.4B $5.9B $6.4B $6.8B
Gross Profit Margin 52.63% 51.62% 51.11% 53.85% 56.48%
 
R&D Expenses -- -- -- -- $19.5M
Selling, General & Admin $870.5M $832.1M $791.1M $837.9M $872.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.6B $4.9B $4.7B $5B $5.4B
Operating Income $1.4B $1.5B $1.1B $1.4B $1.4B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.4B $1.6B $1.1B $1.3B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $316.2M $352.7M $257.3M $297.3M $317.2M
Net Income to Company $1.4B $1.5B $1.1B $1.3B $1.4B
 
Minority Interest in Earnings -$9.3M -$10.1M -$10.5M -$6.3M -$10.5M
Net Income to Common Excl Extra Items $1.1B $1.2B $816.8M $1B $1B
 
Basic EPS (Cont. Ops) $1.03 $1.16 $0.79 $0.97 $1.00
Diluted EPS (Cont. Ops) $1.03 $1.16 $0.79 $0.97 $1.00
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $1.7B $1.9B $1.4B $1.6B $1.7B
EBIT $1.4B $1.6B $1.1B $1.3B $1.4B
 
Revenue (Reported) $11.4B $12.4B $11.5B $11.9B $12B
Operating Income (Reported) $1.4B $1.5B $1.1B $1.4B $1.4B
Operating Income (Adjusted) $1.4B $1.6B $1.1B $1.3B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.8B $2.7B $2.7B $2.8B $2.8B
Revenue Growth (YoY) 15.56% -2.26% 0.21% 1.59% 0.8%
 
Cost of Revenues $2.4B $2.5B $2.4B $2.4B $2.4B
Gross Profit $372.7M $262.7M $325.3M $362.6M $373.3M
Gross Profit Margin 13.3% 9.59% 11.85% 13% 13.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $71.7M $70.6M $69.4M $77.7M $82.1M
Operating Income $301M $192.1M $255.9M $284.9M $291.3M
 
Net Interest Expenses -- $448.8K -- -- --
EBT. Incl. Unusual Items $303.9M $191.5M $259M $288.6M $294.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68.3M $44.1M $59.6M $65M $67.7M
Net Income to Company $301M $192M $255.9M $285M $291.2M
 
Minority Interest in Earnings -$3M -$2.5M -$2.1M -$3.1M -$2.8M
Net Income to Common Excl Extra Items $232.6M $145.1M $197.3M $220.5M $223.7M
 
Basic EPS (Cont. Ops) $0.22 $0.14 $0.19 $0.21 $0.22
Diluted EPS (Cont. Ops) $0.22 $0.14 $0.19 $0.21 $0.22
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $385.1M $276.5M $342.9M $377.1M $388.3M
EBIT $313.4M $205.9M $273.6M $299.5M $306.1M
 
Revenue (Reported) $2.8B $2.7B $2.7B $2.8B $2.8B
Operating Income (Reported) $301M $192.1M $255.9M $284.9M $291.3M
Operating Income (Adjusted) $313.4M $205.9M $273.6M $299.5M $306.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.7B $12.4B $11.5B $11.9B $12B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10B $10.7B $10.1B $10.3B $10.4B
Gross Profit $1.8B $1.7B $1.4B $1.6B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $277.6M $287.5M $271.9M $299.9M $320.7M
Operating Income $1.5B $1.4B $1.1B $1.3B $1.4B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.5B $1.4B $1.1B $1.3B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $337.3M $327.9M $269.4M $302.5M $319.7M
Net Income to Company $1.5B $1.4B $1.2B $1.3B $1.4B
 
Minority Interest in Earnings -$11.8M -$9.4M -$10.3M -$7.3M -$10.2M
Net Income to Common Excl Extra Items $1.1B $1.1B $859.2M $1B $1B
 
Basic EPS (Cont. Ops) $1.10 $1.07 $0.83 $0.99 $1.00
Diluted EPS (Cont. Ops) $1.10 $1.07 $0.83 $0.99 $1.00
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.8B $1.8B $1.5B $1.7B $1.7B
EBIT $1.5B $1.5B $1.2B $1.4B $1.4B
 
Revenue (Reported) $11.7B $12.4B $11.5B $11.9B $12B
Operating Income (Reported) $1.5B $1.4B $1.1B $1.3B $1.4B
Operating Income (Adjusted) $1.5B $1.5B $1.2B $1.4B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.8B $2.7B $2.7B $2.8B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.5B $2.4B $2.4B $2.4B
Gross Profit $372.7M $262.7M $325.3M $362.6M $373.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $71.7M $70.6M $69.4M $77.7M $82.1M
Operating Income $301M $192.1M $255.9M $284.9M $291.3M
 
Net Interest Expenses -- $448.8K -- -- --
EBT. Incl. Unusual Items $303.9M $191.5M $259M $288.6M $294.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68.3M $44.1M $59.6M $65M $67.7M
Net Income to Company $301M $192M $255.9M $285M $291.2M
 
Minority Interest in Earnings -$3M -$2.5M -$2.1M -$3.1M -$2.8M
Net Income to Common Excl Extra Items $232.6M $145.1M $197.3M $220.5M $223.7M
 
Basic EPS (Cont. Ops) $0.22 $0.14 $0.19 $0.21 $0.22
Diluted EPS (Cont. Ops) $0.22 $0.14 $0.19 $0.21 $0.22
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $385.1M $276.5M $342.9M $377.1M $388.3M
EBIT $313.4M $205.9M $273.6M $299.5M $306.1M
 
Revenue (Reported) $2.8B $2.7B $2.7B $2.8B $2.8B
Operating Income (Reported) $301M $192.1M $255.9M $284.9M $291.3M
Operating Income (Adjusted) $313.4M $205.9M $273.6M $299.5M $306.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $563.2M $555.2M $531.4M $469.2M $599.4M
Short Term Investments $2.7B $2.7B $1.6B $1.4B $1.3B
Accounts Receivable, Net $2.7B $2.7B $2.9B $2.8B $2.6B
Inventory $711.2M $768.2M $880.4M $886.8M $875M
Prepaid Expenses $23M $44.4M $24.2M $20.7M $16.5M
Other Current Assets $123K -- $107.2K -- -$104.1K
Total Current Assets $7.5B $7.8B $6.8B $6.4B $6.2B
 
Property Plant And Equipment $873.3M $834.1M $768.7M $861.9M $935M
Long-Term Investments -- -- -- -- --
Goodwill $1.6B $1.6B $1.5B $1.6B $1.6B
Other Intangibles $274.5M $245.5M $223.3M $317.5M $346.8M
Other Long-Term Assets $123K $113.2K -$107.2K $110.5K --
Total Assets $10.8B $11B $9.7B $9.7B $9.7B
 
Accounts Payable $1.1B $1.5B $1.2B $1B $1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $318.4M $122.6M $113.8M -- $138.2M
Other Current Liabilities -- $226.4K -$107.2K -- --
Total Current Liabilities $6B $6.4B $5.8B $5.6B $5.5B
 
Long-Term Debt -- $226.4M $214.5M $221.1M $417M
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $7.4B $6.7B $6.6B $6.7B
 
Common Stock $81.4M $75M $71M $73.2M $68.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.9B $3.6B $3B $3B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27.8M $28.3M $32.1M $37.5M $27.4M
Total Equity $3.9B $3.6B $3.1B $3.1B $3B
 
Total Liabilities and Equity $10.8B $11B $9.7B $9.7B $9.7B
Cash and Short Terms $3.2B $3.3B $2.1B $1.9B $1.9B
Total Debt $1.7M $230.3M $223.7M $349.9M $420.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $490.4M $622.5M $370.7M $507.3M $469.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.7B $2.7B $2.7B $2.6B
Inventory $727.9M $872.8M $912.7M $884.5M $928.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $117.2K -- -- $216K $957.2M
Total Current Assets $6.5B $7B $6.1B $5.7B $5.9B
 
Property Plant And Equipment $849.8M $820.2M $778.1M $864.4M $956.2M
Long-Term Investments -- -- -- -- --
Goodwill $1.6B $1.6B $1.6B $1.6B $1.7B
Other Intangibles $261.9M $243M $266.7M $330.7M $359.8M
Other Long-Term Assets -- -- -- -$108K --
Total Assets $9.7B $10.1B $9.1B $9B $9.4B
 
Accounts Payable $942.5M $1.3B $1B $903M $941.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -$111.6K -- -$108K --
Total Current Liabilities $6.2B $6.6B $6B $5.8B $5.9B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $7B $7.6B $6.9B $6.7B $7.1B
 
Common Stock $77.6M $73.9M $72.2M $71.5M $71.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $23.6M $30.4M $34.1M $40.1M $30.2M
Total Equity $2.8B $2.6B $2.3B $2.3B $2.3B
 
Total Liabilities and Equity $9.7B $10.1B $9.1B $9B $9.4B
Cash and Short Terms $490.4M $622.5M $370.7M $507.3M $469.2M
Total Debt $609.6M $613.3M $579.7M $620M $928.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $1.5B $1.1B $1.3B $1.4B
Depreciation & Amoritzation $272.9M $288.7M $273.5M $291.7M $316.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $1.9B $560.5M $1.2B $1.4B
 
Capital Expenditures $100.5M $114.2M $106.7M $160.4M $182.3M
Cash Acquisitions -$30.7M -$24M -$33.3M -$186.4M -$129M
Cash From Investing -$125.4M -$125.4M -$139.8M -$345.8M -$311.1M
 
Dividends Paid (Ex Special Dividend) -$1B -$1.4B -$1.1B -$979.7M -$980.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$54.2M -$52.7M -- --
Other Financing Activities -$849.7M -$295.7M $788.1M $47.2M $100.1M
Cash From Financing -$1.9B -$1.7B -$411.8M -$932.5M -$879.9M
 
Beginning Cash (CF) $756.5M $541.8M $517.2M $536.4M $459.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$210.2M $19.9M $8.9M -$57.2M $161.2M
Ending Cash (CF) $522.9M $580.2M $522.6M $459.6M $623.4M
 
Levered Free Cash Flow $1.7B $1.8B $453.8M $1.1B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $301M $192M $255.9M $285M $291.2M
Depreciation & Amoritzation $71.7M $70.6M $69.4M $77.7M $82.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $470M $207.9M $393.7M $357.4M $428.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.4M -$31.4M -$100.4M -$78.2M -$49.6M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$991.2M -$843.7M -$852.9M -$857.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $715.7M $930.7M $428.1M $669.7M $359.2M
Cash From Financing -$493.7M -$103.7M -$454M -$227.3M -$518.5M
 
Beginning Cash (CF) $551.8M $550.3M $532.2M $461.1M $606.1M
Foreign Exchange Rate Adjustment $8.3M $2.8M -$6.3M -$2.5M -$10.3M
Additions / Reductions -$56.2M $72.8M -$160.7M $51.8M -$139.6M
Ending Cash (CF) $504.1M $625.8M $365.2M $510.3M $456.1M
 
Levered Free Cash Flow $470M $207.9M $393.7M $357.4M $428.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $1.4B $1.2B $1.3B $1.4B
Depreciation & Amoritzation $277.5M $287.6M $272.3M $299.9M $320.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $1.6B $746.3M $1.2B $1.4B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$136.3M -$124.4M -$208.8M -$323.6M -$282.4M
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.2B -$999.7M -$988.9M -$984.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$54.2M -- -- --
Other Financing Activities -$660M -$80.7M $285.5M $288.8M -$210.4M
Cash From Financing -$2B -$1.3B -$762.1M -$705.8M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$159.2M $148.9M -$224.6M $155.3M -$30.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $1.6B $746.3M $1.2B $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $301M $192M $255.9M $285M $291.2M
Depreciation & Amoritzation $71.7M $70.6M $69.4M $77.7M $82.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $470M $207.9M $393.7M $357.4M $428.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.4M -$31.4M -$100.4M -$78.2M -$49.6M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$991.2M -$843.7M -$852.9M -$857.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $715.7M $930.7M $428.1M $669.7M $359.2M
Cash From Financing -$493.7M -$103.7M -$454M -$227.3M -$518.5M
 
Beginning Cash (CF) $551.8M $550.3M $532.2M $461.1M $606.1M
Foreign Exchange Rate Adjustment $8.3M $2.8M -$6.3M -$2.5M -$10.3M
Additions / Reductions -$56.2M $72.8M -$160.7M $51.8M -$139.6M
Ending Cash (CF) $504.1M $625.8M $365.2M $510.3M $456.1M
 
Levered Free Cash Flow $470M $207.9M $393.7M $357.4M $428.5M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock