Financhill
Buy
56

KDP Quote, Financials, Valuation and Earnings

Last price:
$29.91
Seasonality move :
7.39%
Day range:
$28.65 - $29.95
52-week range:
$25.03 - $36.12
Dividend yield:
3.08%
P/E ratio:
25.76x
P/S ratio:
2.52x
P/B ratio:
1.60x
Volume:
14.3M
Avg. volume:
10.4M
1-year change:
-5.29%
Market cap:
$40.6B
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 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $10.3B $10.9B $11.3B $12.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $5.3B $5.2B $5.8B --
Gross Profit $5.1B $5.7B $6B $6.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4B $3.7B $3.7B $3.9B --
Other Inc / (Exp) -$213M $39M $28M $7M --
Operating Expenses $3.1B $3.4B $3.4B $3.6B --
Operating Income $2B $2.2B $2.6B $2.6B --
 
Net Interest Expenses $454M $387M $509M $493M --
EBT. Incl. Unusual Items $1.2B $1.9B $2.1B $2.2B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $179M $370M $483M $504M --
Net Income to Company $983M $1.5B $1.6B $1.7B --
 
Minority Interest in Earnings -$1M -- -- -- --
Net Income to Common Excl Extra Items $982M $1.5B $1.6B $1.7B --
 
Basic EPS (Cont. Ops) $0.69 $1.06 $1.16 $1.27 --
Diluted EPS (Cont. Ops) $0.69 $1.06 $1.16 $1.27 --
Weighted Average Basic Share $4.3B $4.2B $4.1B $4.1B --
Weighted Average Diluted Share $4.3B $4.2B $4.1B $4.1B --
 
EBITDA $2.5B $2.8B $3.2B $3.2B --
EBIT $2B $2.2B $2.6B $2.6B --
 
Revenue (Reported) $10.3B $10.9B $11.3B $12.1B --
Operating Income (Reported) $2B $2.2B $2.6B $2.6B --
Operating Income (Adjusted) $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 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.4B $2.2B $1.4B $1.7B --
Depreciation & Amoritzation $709M $720M $733M $554M --
Stock-Based Compensation $52M $116M $98M $70M --
Change in Accounts Receivable -$398M $70M -$209M -$16M --
Change in Inventories -$426M $182M -$92M -$518M --
Cash From Operations $2.8B $1.3B $2.2B $1.3B --
 
Capital Expenditures $379M $481M $622M $354M --
Cash Acquisitions -- -- $1B $114M --
Cash From Investing -$1.1B -$784M -$1.6B -$390M --
 
Dividends Paid (Ex Special Dividend) $1.1B $1.1B $1.2B $937M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3B -- $4B $2B --
Long-Term Debt Repaid -$3.5B -$595M -$1.3B -$1.6B --
Repurchase of Common Stock $379M $706M $1.1B $9M --
Other Financing Activities -$64M -$86M -$164M -$54M --
Cash From Financing -$1.7B -$832M -$223M -$934M --
 
Beginning Cash (CF) $2.6B $1B $1.9B $1.9B --
Foreign Exchange Rate Adjustment -$7M $19M -$41M $6M --
Additions / Reductions -$33M -$268M $341M -$39M --
Ending Cash (CF) $2.6B $760M $2.2B $1.8B --
 
Levered Free Cash Flow $2.5B $848M $1.6B $925M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock