Financhill
Buy
71

KALU Quote, Financials, Valuation and Earnings

Last price:
$70.43
Seasonality move :
8.87%
Day range:
$68.10 - $70.71
52-week range:
$63.44 - $102.42
Dividend yield:
4.38%
P/E ratio:
24.51x
P/S ratio:
0.38x
P/B ratio:
1.70x
Volume:
95.5K
Avg. volume:
113.3K
1-year change:
-8.77%
Market cap:
$1.1B
Revenue:
$3B
EPS (TTM):
$2.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $2.6B $3.4B $3.1B $3B
Revenue Growth (YoY) -22.55% 123.59% 30.74% -9.95% -2.04%
 
Cost of Revenues $941.3M $2.3B $3.2B $2.8B $2.7B
Gross Profit $231.4M $273.9M $247.7M $332.1M $332.9M
Gross Profit Margin 19.73% 10.45% 7.23% 10.76% 11.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $91.2M $118.8M $110.9M $122.7M $120.8M
Other Inc / (Exp) -$9.5M -$38.3M -$17.6M $700K $8.3M
Operating Expenses $142.8M $210.3M $221M $231.3M $237.6M
Operating Income $88.6M $63.6M $26.7M $100.8M $95.3M
 
Net Interest Expenses $40.3M $49.3M $47M $45.2M $40.1M
EBT. Incl. Unusual Items $38.8M -$24M -$37.9M $56.3M $63.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M -$5.5M -$8.3M $9.1M $16.7M
Net Income to Company $28.8M -$18.5M -$29.6M $47.2M $46.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.8M -$18.5M -$29.6M $47.2M $46.8M
 
Basic EPS (Cont. Ops) $1.82 -$1.17 -$1.86 $2.95 $2.91
Diluted EPS (Cont. Ops) $1.81 -$1.17 -$1.86 $2.92 $2.87
Weighted Average Basic Share $15.8M $15.8M $15.9M $16M $16.1M
Weighted Average Diluted Share $15.9M $15.8M $15.9M $16.1M $16.3M
 
EBITDA $131.9M $117M $117.3M $211.8M $223.6M
EBIT $79.7M $25.5M $10.4M $103.2M $107.2M
 
Revenue (Reported) $1.2B $2.6B $3.4B $3.1B $3B
Operating Income (Reported) $88.6M $63.6M $26.7M $100.8M $95.3M
Operating Income (Adjusted) $79.7M $25.5M $10.4M $103.2M $107.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $272M $806.4M $776M $721.7M $765.4M
Revenue Growth (YoY) -26.23% 196.47% -3.77% -7% 6.06%
 
Cost of Revenues $221.8M $734.5M $721M $640.2M $685.9M
Gross Profit $50.2M $71.9M $55M $81.5M $79.5M
Gross Profit Margin 18.46% 8.92% 7.09% 11.29% 10.39%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $23.3M $28M $28M $30.3M $27.8M
Other Inc / (Exp) $4.2M -$700K -$24.4M -$2.8M -$200K
Operating Expenses $36.6M $55.3M $54.5M $59M $57.4M
Operating Income $13.6M $16.6M $500K $22.5M $22.1M
 
Net Interest Expenses $12.1M $12.3M $11.1M $11M $9.8M
EBT. Incl. Unusual Items $5.7M $3.6M -$35M $8.7M $12.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$200K $1.9M -$8.6M $1.1M $5M
Net Income to Company $5.9M $1.7M -$26.4M $7.6M $7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.9M $1.7M -$26.4M $7.6M $7.1M
 
Basic EPS (Cont. Ops) $0.37 $0.11 -$1.66 $0.47 $0.44
Diluted EPS (Cont. Ops) $0.37 $0.11 -$1.66 $0.46 $0.43
Weighted Average Basic Share $15.8M $15.9M $15.9M $16.1M $16.1M
Weighted Average Diluted Share $15.9M $15.9M $15.9M $16.2M $16.4M
 
EBITDA $31M $43.2M $3.3M $48.9M $52.1M
EBIT $17.9M $15.9M -$23.2M $20.2M $22.5M
 
Revenue (Reported) $272M $806.4M $776M $721.7M $765.4M
Operating Income (Reported) $13.6M $16.6M $500K $22.5M $22.1M
Operating Income (Adjusted) $17.9M $15.9M -$23.2M $20.2M $22.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $2.6B $3.4B $3.1B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $941.3M $2.3B $3.2B $2.8B $2.7B
Gross Profit $231.4M $273.9M $247.7M $332.1M $332.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $91.2M $118.8M $110.9M $122.7M $120.8M
Other Inc / (Exp) -$9.5M -$38.3M -$17.6M $700K $8.3M
Operating Expenses $142.8M $210.3M $221M $231.3M $237.6M
Operating Income $88.6M $63.6M $26.7M $100.8M $95.3M
 
Net Interest Expenses $40.3M $49.3M $47M $45.2M $40.1M
EBT. Incl. Unusual Items $38.8M -$24M -$37.9M $56.3M $63.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10M -$5.5M -$8.3M $9.1M $16.7M
Net Income to Company $28.8M -$18.5M -$29.6M $47.2M $46.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.8M -$18.5M -$29.6M $47.2M $46.8M
 
Basic EPS (Cont. Ops) $1.81 -$1.17 -$1.86 $2.95 $2.91
Diluted EPS (Cont. Ops) $1.79 -$1.17 -$1.86 $2.93 $2.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $131.9M $117M $117.3M $212.7M $224.5M
EBIT $79.7M $25.5M $10.4M $103.2M $107.2M
 
Revenue (Reported) $1.2B $2.6B $3.4B $3.1B $3B
Operating Income (Reported) $88.6M $63.6M $26.7M $100.8M $95.3M
Operating Income (Adjusted) $79.7M $25.5M $10.4M $103.2M $107.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.6B $3.4B $3.1B $3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $3.2B $2.8B $2.7B --
Gross Profit $273.9M $247.7M $332.1M $332.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $118.8M $110.9M $122.7M $120.8M --
Other Inc / (Exp) -$38.3M -$17.6M $700K $8.3M --
Operating Expenses $210.3M $221M $231.3M $237.6M --
Operating Income $63.6M $26.7M $100.8M $95.3M --
 
Net Interest Expenses $49.3M $47M $45.2M $40.1M --
EBT. Incl. Unusual Items -$24M -$37.9M $56.3M $63.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.5M -$8.3M $9.1M $16.7M --
Net Income to Company -$18.5M -$29.6M $47.2M $46.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.5M -$29.6M $47.2M $46.8M --
 
Basic EPS (Cont. Ops) -$1.17 -$1.86 $2.95 $2.91 --
Diluted EPS (Cont. Ops) -$1.17 -$1.86 $2.93 $2.87 --
Weighted Average Basic Share $63.3M $63.6M $64M $64.3M --
Weighted Average Diluted Share $63.5M $63.9M $64.5M $65.4M --
 
EBITDA $117M $117.3M $212.7M $224.5M --
EBIT $25.5M $10.4M $103.2M $107.2M --
 
Revenue (Reported) $2.6B $3.4B $3.1B $3B --
Operating Income (Reported) $63.6M $26.7M $100.8M $95.3M --
Operating Income (Adjusted) $25.5M $10.4M $103.2M $107.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $780.3M $303.2M $57.4M $82.4M $18.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $112.8M $332.7M $297.2M $325.2M $319.7M
Inventory $152M $404.6M $525.4M $477.2M $503.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $28.6M $48.7M $30.5M $34.5M $39M
Total Current Assets $1.1B $1.2B $1B $990.2M $976.4M
 
Property Plant And Equipment $652M $997.6M $1.1B $1.1B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill $18.8M $39.3M $18.8M $18.8M $18.8M
Other Intangibles $26.7M $67.7M $55.3M $50M $45.5M
Other Long-Term Assets $45.8M $109M $112.5M $118.1M $78.9M
Total Assets $1.9B $2.4B $2.3B $2.3B $2.3B
 
Accounts Payable $86.1M $351.4M $305.1M $252.7M $266.9M
Accrued Expenses $67M $95.8M $93.5M $97.3M $107.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $11.2M $10.1M $8.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $158.3M $456.7M $418.7M $370M $400.6M
 
Long-Term Debt $838.1M $1B $1B $1B $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.7B $1.7B $1.6B $1.6B
 
Common Stock $200K $200K $200K $200K $200K
Other Common Equity Adj -$18.7M -$3.7M $3.2M $13.1M $20.5M
Common Equity $732.4M $692.5M $631.2M $652.2M $668M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $732.4M $692.5M $631.2M $652.2M $668M
 
Total Liabilities and Equity $1.9B $2.4B $2.3B $2.3B $2.3B
Cash and Short Terms $780.3M $303.2M $57.4M $82.4M $18.4M
Total Debt $838.1M $1B $1B $1B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $780.3M $303.2M $57.4M $82.4M $18.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $112.8M $332.7M $297.2M $325.2M $319.7M
Inventory $152M $404.6M $525.4M $477.2M $503.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $28.6M $48.7M $30.5M $34.5M $39M
Total Current Assets $1.1B $1.2B $1B $990.2M $976.4M
 
Property Plant And Equipment $652M $997.6M $1.1B $1.1B $1.2B
Long-Term Investments -- -- -- -- --
Goodwill $18.8M $39.3M $18.8M $18.8M $18.8M
Other Intangibles $26.7M $67.7M $55.3M $50M $45.5M
Other Long-Term Assets $45.8M $109M $112.5M $118.1M $78.9M
Total Assets $1.9B $2.4B $2.3B $2.3B $2.3B
 
Accounts Payable $86.1M $351.4M $305.1M $252.7M $266.9M
Accrued Expenses $67M $95.8M $93.5M $97.3M $107.1M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $11.2M $10.1M $8.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $158.3M $456.7M $418.7M $370M $400.6M
 
Long-Term Debt $838.1M $1B $1B $1B $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.7B $1.7B $1.6B $1.6B
 
Common Stock $200K $200K $200K $200K $200K
Other Common Equity Adj -$18.7M -$3.7M $3.2M $13.1M $20.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $732.4M $692.5M $631.2M $652.2M $668M
 
Total Liabilities and Equity $1.9B $2.4B $2.3B $2.3B $2.3B
Cash and Short Terms $780.3M $303.2M $57.4M $82.4M $18.4M
Total Debt $838.1M $1B $1B $1B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $28.8M -$18.5M -$29.6M $47.2M $46.8M
Depreciation & Amoritzation $52.2M $91.5M $106.9M $108.6M $116.4M
Stock-Based Compensation $10M $12.9M $14.3M $16.1M $14.4M
Change in Accounts Receivable $79.3M -$117.4M $19.6M $33.2M -$19.3M
Change in Inventories $25.6M -$43.5M -$142.8M $47.2M -$29.4M
Cash From Operations $206.9M $79.4M -$63.1M $211.9M $167.1M
 
Capital Expenditures $51.9M $58M $142.5M $143.2M $180.8M
Cash Acquisitions -- -$609.2M -- -- --
Cash From Investing $26.9M -$665.8M -$125.8M -$128.2M -$174.6M
 
Dividends Paid (Ex Special Dividend) -$43.4M -$46.7M -$50.1M -$50.4M -$50.7M
Special Dividend Paid
Long-Term Debt Issued $350M $550M -- $215.1M --
Long-Term Debt Repaid -$1.7M -$383M -$2.1M -$217.2M -$2.5M
Repurchase of Common Stock -$12.5M -- -- -- --
Other Financing Activities -$10.5M -$11.2M -$4.6M -$1.8M -$2.1M
Cash From Financing $281.9M $109.1M -$56.8M -$54.3M -$55.3M
 
Beginning Cash (CF) $278.6M $794.3M $317M $71.3M $100.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $515.7M -$477.3M -$245.7M $29.4M -$62.8M
Ending Cash (CF) $794.3M $317M $71.3M $100.7M $37.9M
 
Levered Free Cash Flow $155M $21.4M -$205.6M $68.7M -$13.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $5.9M $1.7M -$26.4M $7.6M $7.1M
Depreciation & Amoritzation $13.1M $27.3M $26.5M $27.8M $28.7M
Stock-Based Compensation $2.6M $2.4M $3.2M $4.3M $2.7M
Change in Accounts Receivable $16.1M -$2.6M -$9.9M $15.5M $17.9M
Change in Inventories $5.5M $9M -$9.3M $8.9M -$20.7M
Cash From Operations $56.2M $46.1M -$4.5M $74.3M $43.4M
 
Capital Expenditures $14.7M $28.1M $60.1M $23.2M $56M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.7M -$26.3M -$54.1M -$23.2M -$56M
 
Dividends Paid (Ex Special Dividend) -$10.7M -$11.7M -$12.5M -$12.7M -$12.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$500K -$500K -$1.1M -$400K -$500K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$100K -$100K -- -- -$300K
Cash From Financing -$11.3M -$12.3M -$13.6M -$13.1M -$13.5M
 
Beginning Cash (CF) $764.1M $309.5M $143.5M $62.7M $64M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30.2M $7.5M -$72.2M $38M -$26.1M
Ending Cash (CF) $794.3M $317M $71.3M $100.7M $37.9M
 
Levered Free Cash Flow $41.5M $18M -$64.6M $51.1M -$12.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $28.8M -$18.5M -$29.6M $47.2M $46.8M
Depreciation & Amoritzation $52.2M $91.5M $106.9M $108.6M $116.4M
Stock-Based Compensation $10M $12.9M $14.3M $16.1M $14.4M
Change in Accounts Receivable $79.3M -$117.4M $19.6M $33.2M -$19.3M
Change in Inventories $25.6M -$43.5M -$142.8M $47.2M -$29.4M
Cash From Operations $206.9M $79.4M -$63.1M $211.9M $167.1M
 
Capital Expenditures $51.9M $58M $142.5M $143.2M $180.8M
Cash Acquisitions -- -$609.2M -- -- --
Cash From Investing $26.9M -$665.8M -$125.8M -$128.2M -$174.6M
 
Dividends Paid (Ex Special Dividend) -$43.4M -$46.7M -$50.1M -$50.4M -$50.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $215.1M --
Long-Term Debt Repaid -$1.7M -$383M -$2.1M -$217.2M -$2.5M
Repurchase of Common Stock -$12.5M -- -- -- --
Other Financing Activities -$10.5M -$11.2M -$4.6M -$1.8M -$2.1M
Cash From Financing $281.9M $109.1M -$56.8M -$54.3M -$55.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $515.7M -$477.3M -$245.7M $29.4M -$62.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $155M $21.4M -$205.6M $68.7M -$13.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$18.5M -$29.6M $47.2M $46.8M --
Depreciation & Amoritzation $91.5M $106.9M $108.6M $116.4M --
Stock-Based Compensation $12.9M $14.3M $16.1M $14.4M --
Change in Accounts Receivable -$117.4M $19.6M $33.2M -$19.3M --
Change in Inventories -$43.5M -$142.8M $47.2M -$29.4M --
Cash From Operations $79.4M -$63.1M $211.9M $167.1M --
 
Capital Expenditures $58M $142.5M $143.2M $180.8M --
Cash Acquisitions -$609.2M -- -- -- --
Cash From Investing -$665.8M -$125.8M -$128.2M -$174.6M --
 
Dividends Paid (Ex Special Dividend) -$46.7M -$50.1M -$50.4M -$50.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $550M -- $215.1M -- --
Long-Term Debt Repaid -$383M -$2.1M -$217.2M -$2.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.2M -$4.6M -$1.8M -$2.1M --
Cash From Financing $109.1M -$56.8M -$54.3M -$55.3M --
 
Beginning Cash (CF) $1.5B $985.1M $222.5M $373.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$477.3M -$245.7M $29.4M -$62.8M --
Ending Cash (CF) $1.1B $739.4M $251.9M $310.5M --
 
Levered Free Cash Flow $21.4M -$205.6M $68.7M -$13.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock