Financhill
Sell
29

KDP Quote, Financials, Valuation and Earnings

Last price:
$27.77
Seasonality move :
7%
Day range:
$27.33 - $27.72
52-week range:
$25.03 - $36.12
Dividend yield:
3.34%
P/E ratio:
23.74x
P/S ratio:
2.32x
P/B ratio:
1.48x
Volume:
12.1M
Avg. volume:
12.5M
1-year change:
-12.53%
Market cap:
$37.4B
Revenue:
$15.4B
EPS (TTM):
$1.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.6B $12.7B $14.1B $14.8B $15.4B
Revenue Growth (YoY) 4.48% 9.17% 10.83% 5.39% 3.63%
 
Cost of Revenues $5.3B $6.3B $7.2B $7.2B $7.3B
Gross Profit $6.3B $6.4B $6.9B $7.6B $8B
Gross Profit Margin 54.59% 50.4% 48.74% 51.38% 52.15%
 
R&D Expenses $69M $66M $65M $66M $70M
Selling, General & Admin $4B $4.2B $4.6B $4.9B $5B
Other Inc / (Exp) -$190M $404M -$371M $59M -$660M
Operating Expenses $3.6B $3.5B $4B $4.4B $4.4B
Operating Income $2.8B $2.9B $2.8B $3.2B $3.6B
 
Net Interest Expenses $597M $525M $468M $596M $684M
EBT. Incl. Unusual Items $1.8B $2.8B $1.7B $2.8B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $428M $653M $284M $576M $473M
Net Income to Company $1.3B $2.1B $1.4B $2.2B $1.4B
 
Minority Interest in Earnings -- -$1M -$1M -- --
Net Income to Common Excl Extra Items $1.3B $2.1B $1.4B $2.2B $1.4B
 
Basic EPS (Cont. Ops) $0.94 $1.52 $1.01 $1.56 $1.06
Diluted EPS (Cont. Ops) $0.93 $1.50 $1.01 $1.55 $1.05
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 $3.3B $3.6B $3.5B $3.9B $4.3B
EBIT $2.8B $2.9B $2.8B $3.2B $3.6B
 
Revenue (Reported) $11.6B $12.7B $14.1B $14.8B $15.4B
Operating Income (Reported) $2.8B $2.9B $2.8B $3.2B $3.6B
Operating Income (Adjusted) $2.8B $2.9B $2.8B $3.2B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.3B $3.6B $3.8B $3.9B $4.3B
Revenue Growth (YoY) 7.62% 11.45% 5.05% 2.26% 10.67%
 
Cost of Revenues $1.6B $1.8B $1.8B $1.8B $2.1B
Gross Profit $1.7B $1.9B $2B $2.1B $2.2B
Gross Profit Margin 52.03% 51.08% 53.22% 53.25% 51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.2B $1.2B $1.2B $1.3B
Other Inc / (Exp) -$1M -$315M $3M $6M --
Operating Expenses $914M $1.1B $1.2B $1.1B $1.2B
Operating Income $777M $789M $867M $946M $954M
 
Net Interest Expenses $109M $111M $135M $175M $192M
EBT. Incl. Unusual Items $678M $183M $664M $802M $852M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149M $4M $146M $186M $190M
Net Income to Company $530M $180M $518M $616M $662M
 
Minority Interest in Earnings -$1M -$1M -- -- --
Net Income to Common Excl Extra Items $529M $179M $518M $616M $662M
 
Basic EPS (Cont. Ops) $0.37 $0.13 $0.37 $0.45 $0.49
Diluted EPS (Cont. Ops) $0.37 $0.13 $0.37 $0.45 $0.49
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 $947M $961M $1B $1.1B $1.2B
EBIT $777M $789M $867M $946M $954M
 
Revenue (Reported) $3.3B $3.6B $3.8B $3.9B $4.3B
Operating Income (Reported) $777M $789M $867M $946M $954M
Operating Income (Adjusted) $777M $789M $867M $946M $954M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.4B $13.6B $14.8B $15.1B $16.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.8B $6.8B $7.2B $7.1B $7.9B
Gross Profit $6.6B $6.8B $7.5B $8.1B $8.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $4.5B $4.9B $5B $5.2B
Other Inc / (Exp) -$162M $290M -$119M $48M --
Operating Expenses $3.7B $4.1B $4.5B $4.5B $4.8B
Operating Income $2.9B $2.7B $3.1B $3.6B $3.6B
 
Net Interest Expenses $509M $578M $500M $650M $666M
EBT. Incl. Unusual Items $2.2B $2.3B $2.4B $3B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $517M $445M $475M $689M $494M
Net Income to Company $1.7B $1.8B $1.9B $2.3B $1.6B
 
Minority Interest in Earnings -$1M -$1M -- -- --
Net Income to Common Excl Extra Items $1.7B $1.8B $1.9B $2.3B $1.6B
 
Basic EPS (Cont. Ops) $1.22 $1.29 $1.38 $1.66 $1.16
Diluted EPS (Cont. Ops) $1.21 $1.28 $1.37 $1.65 $1.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.6B $3.4B $3.8B $4.3B $4.3B
EBIT $2.9B $2.7B $3.1B $3.6B $3.6B
 
Revenue (Reported) $12.4B $13.6B $14.8B $15.1B $16.2B
Operating Income (Reported) $2.9B $2.7B $3.1B $3.6B $3.6B
Operating Income (Adjusted) $2.9B $2.7B $3.1B $3.6B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.3B $10.3B $10.9B $11.3B $12.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $5.1B $5.3B $5.2B $5.8B
Gross Profit $4.9B $5.1B $5.7B $6B $6.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.4B $3.7B $3.7B $3.9B
Other Inc / (Exp) -$99M -$213M $39M $28M $7M
Operating Expenses $2.7B $3.1B $3.4B $3.4B $3.6B
Operating Income $2.2B $2B $2.2B $2.6B $2.6B
 
Net Interest Expenses $361M $454M $387M $509M $493M
EBT. Incl. Unusual Items $1.7B $1.2B $1.9B $2.1B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $387M $179M $370M $483M $504M
Net Income to Company $1.3B $983M $1.5B $1.6B $1.7B
 
Minority Interest in Earnings -$1M -$1M -- -- --
Net Income to Common Excl Extra Items $1.3B $982M $1.5B $1.6B $1.7B
 
Basic EPS (Cont. Ops) $0.92 $0.69 $1.06 $1.16 $1.27
Diluted EPS (Cont. Ops) $0.91 $0.69 $1.06 $1.16 $1.27
Weighted Average Basic Share $4.2B $4.3B $4.2B $4.1B $4.1B
Weighted Average Diluted Share $4.3B $4.3B $4.2B $4.1B $4.1B
 
EBITDA $2.7B $2.5B $2.8B $3.2B $3.2B
EBIT $2.2B $2B $2.2B $2.6B $2.6B
 
Revenue (Reported) $9.3B $10.3B $10.9B $11.3B $12.1B
Operating Income (Reported) $2.2B $2B $2.2B $2.6B $2.6B
Operating Income (Adjusted) $2.2B $2B $2.2B $2.6B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $255M $568M $535M $267M $590M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $1.1B $1.5B $1.4B $1.5B
Inventory $817M $966M $1.4B $1.3B $1.4B
Prepaid Expenses $49M $12M $93M $240M $80M
Other Current Assets $165M $160M $184M $216M $243M
Total Current Assets $2.4B $3.1B $3.8B $3.4B $4B
 
Property Plant And Equipment $2.9B $3.2B $3.4B $3.6B $3.8B
Long-Term Investments $142M $92M $1.2B $1.5B $1.7B
Goodwill $20.2B $20.2B $20.1B $20.2B $20.1B
Other Intangibles $24B $23.9B $23.2B $23.3B $23.6B
Other Long-Term Assets $195M $202M $182M $201M $225M
Total Assets $49.8B $50.6B $51.8B $52.1B $53.4B
 
Accounts Payable $3.7B $4.3B $5.2B $3.6B $3B
Accrued Expenses $790M $850M $854M $984M $1.3B
Current Portion Of Long-Term Debt $2.3B $155M $496M $1.2B $1B
Current Portion Of Capital Lease Obligations $116M $155M $195M $220M $253M
Other Current Liabilities $49M $49M $122M $166M $203M
Total Current Liabilities $7.7B $6.5B $8.1B $8.9B $8.1B
 
Long-Term Debt $12B $12.8B $12.5B $11.4B $14.4B
Capital Leases -- -- -- -- --
Total Liabilities $25.9B $25.6B $26.7B $26.5B $29.2B
 
Common Stock $14M $14M $14M $14M $14M
Other Common Equity Adj $77M -$26M $129M $315M -$276M
Common Equity $23.8B $25B $25.1B $25.7B $24.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M -- -$1M -- --
Total Equity $23.8B $25B $25.1B $25.7B $24.2B
 
Total Liabilities and Equity $49.8B $50.6B $51.8B $52.1B $53.4B
Cash and Short Terms $255M $568M $535M $267M $590M
Total Debt $14.4B $13B $13.1B $12.6B $15.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $203M $928M $260M $560M $569M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.5B $1.3B $1.4B $1.5B
Inventory $1B $1.5B $1.5B $1.5B $2B
Prepaid Expenses $72M $85M $154M $313M $189M
Other Current Assets $191M $223M $253M $278M --
Total Current Assets $2.8B $4.3B $3.4B $4.1B $4.7B
 
Property Plant And Equipment $3.1B $3.3B $3.4B $3.6B $3.9B
Long-Term Investments $160M $249M $1.4B $1.6B $1.7B
Goodwill $20.2B $20B $20.1B $20.1B --
Other Intangibles $23.9B $23.3B $23.2B $23.1B --
Other Long-Term Assets $199M $190M $169M $215M --
Total Assets $50.3B $51.4B $51.8B $52.7B $54.6B
 
Accounts Payable $4.1B $5.3B $4.1B $3.1B $3B
Accrued Expenses $871M $879M $881M $1B --
Current Portion Of Long-Term Debt -- -- $1.6B $529M --
Current Portion Of Capital Lease Obligations $133M $192M $208M $233M --
Other Current Liabilities $44M $140M $124M $127M --
Total Current Liabilities $6.8B $7.2B $8.8B $7.7B $7.5B
 
Long-Term Debt $12.8B $12.9B $11.3B $13.8B $15B
Capital Leases -- -- -- -- --
Total Liabilities $25.9B $26.3B $26.4B $27.7B $29.3B
 
Common Stock $14M $14M $14M $14M $14M
Other Common Equity Adj $6M -$9M $135M $14M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -$1M -- -- --
Total Equity $24.4B $25.1B $25.4B $25B $25.3B
 
Total Liabilities and Equity $50.3B $51.4B $51.8B $52.7B $54.6B
Cash and Short Terms $203M $928M $260M $560M $569M
Total Debt $13.9B $13B $13.1B $14.5B $16B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $2.1B $1.4B $2.2B $1.4B
Depreciation & Amoritzation $653M $708M $709M $720M $733M
Stock-Based Compensation $85M $88M $52M $116M $98M
Change in Accounts Receivable -$5M -$152M -$398M $70M -$209M
Change in Inventories -$107M -$133M -$426M $182M -$92M
Cash From Operations $2.5B $2.9B $2.8B $1.3B $2.2B
 
Capital Expenditures $517M $455M $379M $481M $622M
Cash Acquisitions -- -- -- -- $1B
Cash From Investing -$316M $210M -$1.1B -$784M -$1.6B
 
Dividends Paid (Ex Special Dividend) $846M $955M $1.1B $1.1B $1.2B
Special Dividend Paid
Long-Term Debt Issued $10.6B $7.6B $3B -- $4B
Long-Term Debt Repaid -$11.6B -$9.3B -$3.5B -$595M -$1.3B
Repurchase of Common Stock -- -- $379M $706M $1.1B
Other Financing Activities -$170M -$172M -$64M -$86M -$164M
Cash From Financing -$2B -$2.8B -$1.7B -$832M -$223M
 
Beginning Cash (CF) $255M $568M $535M $267M $590M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $144M $313M -$33M -$268M $341M
Ending Cash (CF) $393M $872M $495M $18M $890M
 
Levered Free Cash Flow $1.9B $2.4B $2.5B $848M $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $843M $453M $693M -$144M --
Depreciation & Amoritzation $185M $179M $182M $183M --
Stock-Based Compensation $20M $9M $30M $22M --
Change in Accounts Receivable -$26M -$26M -$100M -$61M --
Change in Inventories $77M $126M $213M $128M --
Cash From Operations $941M $739M $297M $849M --
 
Capital Expenditures $99M $100M $155M $175M --
Cash Acquisitions -- -- -- $915M --
Cash From Investing $560M -$922M -$161M -$1.1B --
 
Dividends Paid (Ex Special Dividend) $268M $284M $300M $311M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $650M -- -- $990M --
Long-Term Debt Repaid -$1.5B -$25M -$521M -$32M --
Repurchase of Common Stock -- $291M $249M $5M --
Other Financing Activities -$1M -$12M -$12M -$34M --
Cash From Financing -$1.1B -$213M -$135M $281M --
 
Beginning Cash (CF) $568M $535M $267M $590M --
Foreign Exchange Rate Adjustment -$4M $3M $6M -$6M --
Additions / Reductions $365M -$393M $7M $48M --
Ending Cash (CF) $929M $145M $280M $632M --
 
Levered Free Cash Flow $842M $639M $142M $674M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $1.8B $1.9B $2.3B $1.6B
Depreciation & Amoritzation $686M $715M $717M $732M $737M
Stock-Based Compensation $91M $63M $95M $106M $92M
Change in Accounts Receivable -$130M -$398M $144M -$248M -$77M
Change in Inventories -$142M -$475M $95M -$7M -$390M
Cash From Operations $2.7B $3B $1.8B $1.7B $2.1B
 
Capital Expenditures $491M $378M $426M $602M $529M
Cash Acquisitions -- -- -- $85M $1B
Cash From Investing -$484M $347M -$1.5B -$699M -$1.5B
 
Dividends Paid (Ex Special Dividend) $898M $1.1B $1.1B $1.2B $1.2B
Special Dividend Paid
Long-Term Debt Issued $7.4B $3.7B -- $3B --
Long-Term Debt Repaid -$8.7B -$4.9B -$99M -$1.8B --
Repurchase of Common Stock -- $88M $748M $1.4B $14M
Other Financing Activities -$157M -$53M -$86M -$142M --
Cash From Financing -$2.3B -$2.6B -$910M -$639M -$653M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15M $725M -$668M $300M $9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $2.7B $1.3B $1.1B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.1B $1.4B $2.2B $1.4B $1.7B
Depreciation & Amoritzation $708M $709M $720M $733M $554M
Stock-Based Compensation $88M $52M $116M $98M $70M
Change in Accounts Receivable -$152M -$398M $70M -$209M -$16M
Change in Inventories -$133M -$426M $182M -$92M -$518M
Cash From Operations $2.9B $2.8B $1.3B $2.2B $1.3B
 
Capital Expenditures $455M $379M $481M $622M $354M
Cash Acquisitions -- -- -- $1B $114M
Cash From Investing $210M -$1.1B -$784M -$1.6B -$390M
 
Dividends Paid (Ex Special Dividend) $955M $1.1B $1.1B $1.2B $937M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.6B $3B -- $4B $2B
Long-Term Debt Repaid -$9.3B -$3.5B -$595M -$1.3B -$1.6B
Repurchase of Common Stock -- $379M $706M $1.1B $9M
Other Financing Activities -$172M -$64M -$86M -$164M -$54M
Cash From Financing -$2.8B -$1.7B -$832M -$223M -$934M
 
Beginning Cash (CF) $1.3B $2.6B $1B $1.9B $1.9B
Foreign Exchange Rate Adjustment -$9M -$7M $19M -$41M $6M
Additions / Reductions $313M -$33M -$268M $341M -$39M
Ending Cash (CF) $1.6B $2.6B $760M $2.2B $1.8B
 
Levered Free Cash Flow $2.4B $2.5B $848M $1.6B $925M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
69
INTC alert for Jan 23

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
70
BNR alert for Jan 23

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Buy
80
MTRN alert for Jan 23

Materion Corp. [MTRN] is down 9.13% over the past day.

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

Show me the best stock