Financhill
Sell
25

KYOCY Quote, Financials, Valuation and Earnings

Last price:
$11.82
Seasonality move :
1.41%
Day range:
$11.74 - $11.84
52-week range:
$9.21 - $13.18
Dividend yield:
2.74%
P/E ratio:
100.71x
P/S ratio:
1.24x
P/B ratio:
0.77x
Volume:
15.5K
Avg. volume:
28.8K
1-year change:
2.62%
Market cap:
$16.6B
Revenue:
$13.2B
EPS (TTM):
$0.12
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.4B $16.4B $15B $13.9B $13.2B
Revenue Growth (YoY) -2.1% 13.73% -8.44% -7.4% -4.78%
 
Cost of Revenues $10.6B $11.8B $10.8B $10.1B $9.6B
Gross Profit $3.8B $4.6B $4.2B $3.8B $3.7B
Gross Profit Margin 26.65% 27.93% 27.89% 27.6% 27.76%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $3.2B $3.2B $3.2B $3.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.2B $3.2B $3.2B $3.2B $3.5B
Operating Income $666.4M $1.3B $951.7M $643.9M $179.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $1.8B $1.3B $943.5M $417.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $228.4M $417.9M $334.9M $217M $237.5M
Net Income to Company $880.6M $1.4B $969.9M $726.4M $180.2M
 
Minority Interest in Earnings -$29.6M -$32.3M -$22M -$26M -$22M
Net Income to Common Excl Extra Items $851M $1.3B $947.8M $700.4M $158.2M
 
Basic EPS (Cont. Ops) $0.59 $0.92 $0.66 $0.50 $0.11
Diluted EPS (Cont. Ops) $0.59 $0.92 $0.66 $0.50 $0.11
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $2.2B $2.9B $2.5B $2.2B $1.7B
EBIT $1.1B $1.8B $1.4B $1.1B $599.3M
 
Revenue (Reported) $14.4B $16.4B $15B $13.9B $13.2B
Operating Income (Reported) $666.4M $1.3B $951.7M $643.9M $179.2M
Operating Income (Adjusted) $1.1B $1.8B $1.4B $1.1B $599.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.9B $4.2B $3.6B $3.4B $3.2B
Revenue Growth (YoY) 5.86% 8.87% -13.48% -5.81% -7.4%
 
Cost of Revenues $2.8B $3B $2.6B $2.5B $2.3B
Gross Profit $1.1B $1.2B $1.1B $951.6M $897.6M
Gross Profit Margin 27.51% 28.17% 29.02% 27.69% 27.74%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $884.1M $811.4M $793.5M $776.6M $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $884.1M $811.4M $793.5M $776.6M $1.1B
Operating Income $181.1M $376.3M $265.3M $175M -$167.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $373.1M $560.8M $414.6M $323.5M -$8.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83.1M $143.3M $105.1M $88M $102.2M
Net Income to Company $295.5M $395.9M $298.2M $226.8M --
 
Minority Interest in Earnings -$6.9M -$7.4M -$3.1M -$6.1M -$5.3M
Net Income to Common Excl Extra Items $283.1M $410.1M $306.4M $229.4M -$116.4M
 
Basic EPS (Cont. Ops) $0.20 $0.28 $0.21 $0.16 -$0.08
Diluted EPS (Cont. Ops) $0.20 $0.28 $0.21 $0.16 -$0.08
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $641.1M $859.9M $693.1M $603.2M $277.1M
EBIT $377.2M $566.8M $421.1M $331.3M $9.9M
 
Revenue (Reported) $3.9B $4.2B $3.6B $3.4B $3.2B
Operating Income (Reported) $181.1M $376.3M $265.3M $175M -$167.8M
Operating Income (Adjusted) $377.2M $566.8M $421.1M $331.3M $9.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.4B $16.4B $15B $13.9B $13.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.6B $11.8B $10.8B $10B $9.7B
Gross Profit $3.8B $4.6B $4.2B $3.8B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.2B $3.2B $3.2B $3.2B $3.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.2B $3.2B $3.2B $3.2B $3.5B
Operating Income $668.1M $1.3B $949.6M $646.4M $185.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $1.8B $1.3B $951.8M $426.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $228.5M $419.2M $334.9M $219.6M $239.7M
Net Income to Company $880.6M $1.4B $969.9M $726.4M --
 
Minority Interest in Earnings -$29.6M -$32.2M -$22.2M -$25.9M -$22.3M
Net Income to Common Excl Extra Items $852.2M $1.3B $947.2M $706.3M $164.3M
 
Basic EPS (Cont. Ops) $0.59 $0.92 $0.66 $0.50 $0.12
Diluted EPS (Cont. Ops) $0.59 $0.92 $0.66 $0.50 $0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $2.9B $2.5B $2.2B $1.7B
EBIT $1.1B $1.8B $1.4B $1.1B $611M
 
Revenue (Reported) $14.4B $16.4B $15B $13.9B $13.4B
Operating Income (Reported) $668.1M $1.3B $949.6M $646.4M $185.6M
Operating Income (Adjusted) $1.1B $1.8B $1.4B $1.1B $611M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.2B $11.2B $10.4B $6.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.7B $8B $7.5B $4.6B --
Gross Profit $3.5B $3.2B $2.9B $1.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.4B $2.4B $1.9B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.4B $2.4B $2.4B $1.9B --
Operating Income $1.1B $838.8M $558.2M -$33.4M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.5B $1.2B $881M $297.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $365.9M $309.8M $229.8M $167.4M --
Net Income to Company $1.1B $857.2M $628.6M -- --
 
Minority Interest in Earnings -$23M -$15.3M -$17M -$10.4M --
Net Income to Common Excl Extra Items $1.1B $877.5M $634.1M $119.7M --
 
Basic EPS (Cont. Ops) $0.74 $0.61 $0.45 $0.08 --
Diluted EPS (Cont. Ops) $0.74 $0.61 $0.45 $0.08 --
Weighted Average Basic Share $4.3B $4.3B $4.2B $2.8B --
Weighted Average Diluted Share $4.3B $4.3B $4.2B $2.8B --
 
EBITDA $2.3B $2B $1.7B $863.4M --
EBIT $1.5B $1.2B $906M $332.4M --
 
Revenue (Reported) $12.2B $11.2B $10.4B $6.4B --
Operating Income (Reported) $1.1B $838.8M $558.2M -$33.4M --
Operating Income (Adjusted) $1.5B $1.2B $906M $332.4M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.5B $3.4B $2.8B $2.8B $3B
Short Term Investments $882.5M $361.2M $175.6M $234.8M $191.4M
Accounts Receivable, Net $3.1B $3.1B $2.9B $2.6B $2.6B
Inventory $3.1B $3.7B $4B $3.6B $3.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $278.3M $322.3M $300.2M $307.8M $317.2M
Total Current Assets $10.9B $10.9B $10.2B $9.5B $9.6B
 
Property Plant And Equipment $4.3B $4.5B $4.9B $4.9B $4.9B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.2B $2B $1.9B $1.9B
Other Intangibles $1.4B $1.2B $1.1B $1B $949.3M
Other Long-Term Assets $425.9M $487.1M $452.1M $588.1M $691.1M
Total Assets $31.7B $32.1B $30.7B $29.5B $30.1B
 
Accounts Payable $1.7B $1.8B $1.5B $1.4B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $143.8M $142M $152.7M $161.1M $170M
Other Current Liabilities $308.2M $339.6M $315.1M $297.4M $324.6M
Total Current Liabilities $3.8B $4.4B $3.5B $3.1B $3.3B
 
Long-Term Debt $524.8M $140.6M $808.5M $1.3B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $8B $8.3B $7.8B $8B $8.5B
 
Common Stock $1B $948M $868.4M $764.4M $773.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $23.5B $23.5B $22.7B $21.3B $21.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $223.9M $218.9M $188.1M $180.1M $170.1M
Total Equity $23.7B $23.7B $22.9B $21.5B $21.7B
 
Total Liabilities and Equity $31.7B $32.1B $30.7B $29.5B $30.1B
Cash and Short Terms $4.4B $3.8B $3B $3B $3.2B
Total Debt $887.5M $791M $1B $1.4B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.5B $3.4B $2.8B $2.8B $3B
Short Term Investments $882.5M $361.2M $175.6M $234.8M $191.4M
Accounts Receivable, Net $3.1B $3.1B $2.9B $2.6B $2.6B
Inventory $3.1B $3.7B $4B $3.6B $3.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $278.3M $322.3M $300.2M $307.8M $317.2M
Total Current Assets $10.9B $10.9B $10.2B $9.5B $9.6B
 
Property Plant And Equipment $4.3B $4.5B $4.9B $4.9B $4.9B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.2B $2B $1.9B $1.9B
Other Intangibles $1.4B $1.2B $1.1B $1B $949.3M
Other Long-Term Assets $425.9M $487.1M $452.1M $588.1M $691.1M
Total Assets $31.7B $32.1B $30.7B $29.5B $30.1B
 
Accounts Payable $1.7B $1.8B $1.5B $1.4B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $143.8M $142M $152.7M $161.1M $170M
Other Current Liabilities $308.2M $339.6M $315.1M $297.4M $324.6M
Total Current Liabilities $3.8B $4.4B $3.5B $3.1B $3.3B
 
Long-Term Debt $524.8M $140.6M $808.5M $1.3B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $8B $8.3B $7.8B $8B $8.5B
 
Common Stock $1B $948M $868.4M $764.4M $773.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $223.9M $218.9M $188.1M $180.1M $170.1M
Total Equity $23.7B $23.7B $22.9B $21.5B $21.7B
 
Total Liabilities and Equity $31.7B $32.1B $30.7B $29.5B $30.1B
Cash and Short Terms $4.4B $3.8B $3B $3B $3.2B
Total Debt $887.5M $791M $1B $1.4B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $880.6M $1.4B $969.9M $726.4M $180.2M
Depreciation & Amoritzation $1B $1.1B $1.1B $1.1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$65.7M -$259.6M $72.1M $155.5M $31.8M
Change in Inventories $95.8M -$760.2M -$503.2M $255.2M $70.3M
Cash From Operations $2.1B $1.8B $1.3B $1.9B $1.6B
 
Capital Expenditures $1.2B $1.3B $1.4B $1.1B $1.1B
Cash Acquisitions -$564.8M -$15M -$22.9M -$17.4M --
Cash From Investing -$1.7B -$707.8M -$1.3B -$1.1B -$987.9M
 
Dividends Paid (Ex Special Dividend) -$493.8M -$568.1M -$519.3M -$517.7M -$481.3M
Special Dividend Paid
Long-Term Debt Issued $68.6M $104.6M $727.2M $697.2M $88.4M
Long-Term Debt Repaid -$89.5M -$127.9M -$366.7M -$76.6M -$68.6M
Repurchase of Common Stock -$160.4K -$214.8M -$103.7K -$346.6M -$26.3K
Other Financing Activities -$9.3M -- -$43.2M -$4.1M $39.4K
Cash From Financing -$763.8M -$993M -$453.6M -$572.4M -$426.3M
 
Beginning Cash (CF) $4B $3.4B $3.1B $2.6B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$414.5M $98.2M -$376.8M $194.5M $147.7M
Ending Cash (CF) $3.6B $3.7B $2.8B $2.9B $2.9B
 
Levered Free Cash Flow $836.7M $490.4M -$55M $757.6M $460.1M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $41.7M $249.3M $277.7M $112.6M $97.9M
Depreciation & Amoritzation $239.7M $265M $316.1M $320.4M $305.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$110.2M -$171.9M -$39.9M -$77.3M -$20.8M
Change in Inventories $209.4M $67.6M -$146.4M $116M $225.7M
Cash From Operations $602M $615.2M $414.1M $608.4M $619.8M
 
Capital Expenditures $272.6M $290.9M $351.4M $376.2M $352.9M
Cash Acquisitions -$49.5M -$355.4M $33.8K -$6.2M -$429.4K
Cash From Investing -$124.6M -$458.9M -$206.2M -$390.8M -$317.6M
 
Dividends Paid (Ex Special Dividend) -$17.7M -$2.3M -$19.2M -$26.7M -$21M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $371.8M $25.6M $29.4M $690.8M $40.8M
Long-Term Debt Repaid -$10.8M -$27.2M -$31.3M -$315.5M -$36.2M
Repurchase of Common Stock -- -$55K -$2.7M -$18.6K -$7.9M
Other Financing Activities -$1.1B -$3.7M -- -$41M -$86.3K
Cash From Financing -$514M -$69.1M -$75.1M -$30.2M -$83M
 
Beginning Cash (CF) $3.9B $3.5B $3.4B $2.4B $2.6B
Foreign Exchange Rate Adjustment -$45.1M $122.9M $97.5M $72.2M $84.3M
Additions / Reductions -$36.6M $87.2M $132.9M $187.4M $219.2M
Ending Cash (CF) $3.9B $3.6B $3.7B $2.8B $2.9B
 
Levered Free Cash Flow $329.4M $324.2M $62.7M $232.2M $266.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $673M $1.3B $1.1B $741.2M --
Depreciation & Amoritzation $1B $1.1B $1.1B $1.1B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$4.1M -$391.6M $109.5M $98.9M --
Change in Inventories $237.6M -$546.2M -$765.6M $145.5M --
Cash From Operations $2.1B $2B $1.1B $1.9B --
 
Capital Expenditures $1.2B $1.2B $1.4B $1.1B $800.7M
Cash Acquisitions -$258.9M -$370.4M -$16.7M -$23.2M -$12.9M
Cash From Investing -$1.4B -$960.5M -$1.1B -$1.2B --
 
Dividends Paid (Ex Special Dividend) -$509.2M -$551.2M -$511.7M -$523.4M -$254.1M
Special Dividend Paid
Long-Term Debt Issued $414.8M $100.8M $65.7M $1.3B --
Long-Term Debt Repaid -$73.1M -$123.8M -$82.5M -$355.9M --
Repurchase of Common Stock -- -- -$2.8M -$338.7M --
Other Financing Activities -$1.1B -$3.7M -- -$45M --
Cash From Financing -$1.2B -$987M -$498.5M -$519.6M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$538.3M $52.5M -$431.3M $162.7M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $841.9M $751.9M -$224.5M $723M --
Period Ending 2021-06-17 2022-06-17 2023-06-17 2024-06-17
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Sell
11
VEON alert for Jun 16

VEON [VEON] is up 4.61% over the past day.

Buy
74
DAVE alert for Jun 16

Dave [DAVE] is up 3.92% over the past day.

Buy
54
DAR alert for Jun 16

Darling Ingredients [DAR] is up 7.19% over the past day.

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

Show me the best stock