Financhill
Buy
62

KDP Quote, Financials, Valuation and Earnings

Last price:
$28.59
Seasonality move :
3.17%
Day range:
$28.20 - $28.61
52-week range:
$25.03 - $36.12
Dividend yield:
3.22%
P/E ratio:
24.63x
P/S ratio:
2.41x
P/B ratio:
1.53x
Volume:
15.5M
Avg. volume:
18M
1-year change:
-12.39%
Market cap:
$38.8B
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 $14.6B $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 $14.1B $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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $530M $180M $518M $616M $662M
Depreciation & Amoritzation $170M $172M $177M $175M $206M
Stock-Based Compensation $20M $31M $29M $24M $25M
Change in Accounts Receivable -$85M -$166M $8M -$81M -$19M
Change in Inventories -$79M -$206M $30M -$101M -$102M
Cash From Operations $794M $759M $580M $628M $639M
 
Capital Expenditures $140M $83M $122M $125M $112M
Cash Acquisitions -- -- -- $85M $3M
Cash From Investing -$150M -$82M -$420M -$209M -$112M
 
Dividends Paid (Ex Special Dividend) $263M $265M $279M $292M $312M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -$500M -- -- --
Long-Term Debt Repaid -$2.3B $625M -$25M -$27M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1M -$5M -$31M -$36M --
Cash From Financing -$602M -$294M -$174M -$282M -$525M
 
Beginning Cash (CF) $203M $928M $260M $560M $569M
Foreign Exchange Rate Adjustment -$9M -$9M -$4M -$15M $2M
Additions / Reductions $33M $374M -$18M $122M $4M
Ending Cash (CF) $227M $1.3B $238M $667M $575M
 
Levered Free Cash Flow $654M $676M $458M $503M $527M
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $983M $1.5B $1.6B $1.7B
Depreciation & Amoritzation $523M $530M $538M $550M $554M
Stock-Based Compensation $68M $43M $86M $76M $70M
Change in Accounts Receivable -$126M -$372M $170M -$148M -$16M
Change in Inventories -$210M -$552M -$31M -$220M -$518M
Cash From Operations $1.9B $2.1B $1B $1.4B $1.3B
 
Capital Expenditures $356M $279M $326M $447M $354M
Cash Acquisitions -- -- -- $85M $114M
Cash From Investing -$350M -$213M -$623M -$538M -$390M
 
Dividends Paid (Ex Special Dividend) $687M $796M $842M $883M $937M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.9B $3B -- $3B $2B
Long-Term Debt Repaid -$7.8B -$3.4B -$74M -$1.2B -$1.6B
Repurchase of Common Stock -- $88M $457M $1.1B $9M
Other Financing Activities -$171M -$52M -$74M -$130M -$54M
Cash From Financing -$1.6B -$1.5B -$697M -$504M -$934M
 
Beginning Cash (CF) $722M $2.1B $742M $1.3B $1.9B
Foreign Exchange Rate Adjustment -$5M -$10M $13M -$35M $6M
Additions / Reductions -$52M $360M -$275M $293M -$39M
Ending Cash (CF) $665M $2.4B $480M $1.6B $1.8B
 
Levered Free Cash Flow $1.6B $1.8B $706M $923M $925M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock