Financhill
Buy
52

KEN Quote, Financials, Valuation and Earnings

Last price:
$31.00
Seasonality move :
-2.17%
Day range:
$31.12 - $31.69
52-week range:
$19.63 - $34.33
Dividend yield:
12.11%
P/E ratio:
9.81x
P/S ratio:
2.23x
P/B ratio:
1.40x
Volume:
13.9K
Avg. volume:
12.3K
1-year change:
20.09%
Market cap:
$1.6B
Revenue:
$691.8M
EPS (TTM):
$3.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $373.5M $386.5M $487.8M $574M $691.8M
Revenue Growth (YoY) 2.6% 3.48% 26.21% 17.67% 20.53%
 
Cost of Revenues $287.2M $315.2M $389.4M $474.1M $572.3M
Gross Profit $86.3M $71.2M $98.3M $99.8M $119.5M
Gross Profit Margin 23.11% 18.44% 20.16% 17.4% 17.27%
 
R&D Expenses $1.9M $2M $1.6M $15.2M $15.6M
Selling, General & Admin $33.5M $33.8M $67.8M $76.9M $58.4M
Other Inc / (Exp) -$56M $488.6M $994.3M $422M -$202.4M
Operating Expenses $30.3M $36M $75.1M $97M $76.9M
Operating Income $56M $35.2M $23.3M $2.8M $42.6M
 
Net Interest Expenses $5.5M $23.4M $137.9M $37.2M $25.9M
EBT. Incl. Unusual Items -$5.5M $500.4M $879.6M $387.6M -$185.7M
Earnings of Discontinued Ops. $24.7M $8.5M -- -- --
Income Tax Expense $16.7M $4.7M $4.3M $38M $25.2M
Net Income to Company $2.4M $504.2M $875.3M $349.7M -$210.9M
 
Minority Interest in Earnings -$15.8M $2.9M $55M -$37M -$25M
Net Income to Common Excl Extra Items -$13.4M $507.1M $930.3M $312.7M -$236M
 
Basic EPS (Cont. Ops) -$0.25 $9.41 $17.27 $5.80 -$4.42
Diluted EPS (Cont. Ops) -$0.25 $9.41 $17.27 $5.80 -$4.42
Weighted Average Basic Share $53.9M $53.9M $53.9M $53.9M $53.4M
Weighted Average Diluted Share $53.9M $53.9M $53.9M $53.9M $53.4M
 
EBITDA $49M $559M $989.2M $498.1M -$42.5M
EBIT $16.9M $524.8M $931.6M $435.2M -$133.4M
 
Revenue (Reported) $373.5M $386.5M $487.8M $574M $691.8M
Operating Income (Reported) $56M $35.2M $23.3M $2.8M $42.6M
Operating Income (Adjusted) $16.9M $524.8M $931.6M $435.2M -$133.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $117M $133M $163M $229M $237M
Revenue Growth (YoY) 14.71% 13.68% 22.56% 40.49% 3.49%
 
Cost of Revenues $93M $95M $130M $176M $181M
Gross Profit $24M $38M $33M $53M $56M
Gross Profit Margin 20.51% 28.57% 20.25% 23.14% 23.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10M $15M $23M $25M $25M
Other Inc / (Exp) $56M $229M $278M -$201M $57M
Operating Expenses $9M $15M $19M $21M $19M
Operating Income $15M $23M $14M $32M $37M
 
Net Interest Expenses $6M $90M $5M $12M $34M
EBT. Incl. Unusual Items $65M $162M $287M -$181M $60M
Earnings of Discontinued Ops. $8M -- -- -- --
Income Tax Expense $3M -$8M $16M $9M $6M
Net Income to Company $70M $169M $271M -$191M $54M
 
Minority Interest in Earnings -$3M $16M -$20M -$15M -$11M
Net Income to Common Excl Extra Items $67M $186M $251M -$205M $43M
 
Basic EPS (Cont. Ops) $1.25 $3.45 $4.65 -$3.83 $0.81
Diluted EPS (Cont. Ops) $1.25 $3.45 $4.65 -$3.83 $0.81
Weighted Average Basic Share $53.6M $53.9M $54M $53.5M $53.1M
Weighted Average Diluted Share $53.6M $53.9M $54M $53.5M $53.1M
 
EBITDA $85M $268M $314M -$130M $138M
EBIT $76M $254M $299M -$158M $112M
 
Revenue (Reported) $117M $133M $163M $229M $237M
Operating Income (Reported) $15M $23M $14M $32M $37M
Operating Income (Adjusted) $76M $254M $299M -$158M $112M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $371.5M $457.5M $564.8M $686M $742.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $293.2M $370.2M $463.4M $561.1M $602.3M
Gross Profit $78.3M $87.2M $101.3M $124.8M $140.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.5M $57.8M $83.8M $80.9M $57.4M
Other Inc / (Exp) $316M $726.6M $1.6B -$1000M $213.6M
Operating Expenses $32.3M $62M $86.1M $103M $79.9M
Operating Income $46M $25.2M $15.3M $21.8M $60.6M
 
Net Interest Expenses $9.5M $137.4M $14.9M $56.2M $71.9M
EBT. Incl. Unusual Items $352.5M $614.4M $1.6B -$1B $202.3M
Earnings of Discontinued Ops. $7.7M $476K -- -- --
Income Tax Expense $10.7M -$22.3M $56.3M $23M $19.2M
Net Income to Company $350.4M $636.2M $1.6B -$1.1B $183.1M
 
Minority Interest in Earnings -$10.8M $45.9M -$12M -$28M -$13M
Net Income to Common Excl Extra Items $338.6M $683.1M $1.5B -$1.1B $170M
 
Basic EPS (Cont. Ops) $6.31 $12.68 $28.71 -$20.16 $3.20
Diluted EPS (Cont. Ops) $6.31 $12.68 $28.71 -$20.16 $3.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $412M $802M $1.6B -$885.9M $400.5M
EBIT $379.9M $747.8M $1.6B -$970.8M $303.6M
 
Revenue (Reported) $371.5M $457.5M $564.8M $686M $742.8M
Operating Income (Reported) $46M $25.2M $15.3M $21.8M $60.6M
Operating Income (Adjusted) $379.9M $747.8M $1.6B -$970.8M $303.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $282M $353M $430M $541M $592M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $224M $280M $353M $439M $469M
Gross Profit $58M $73M $77M $102M $123M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28M $52M $68M $71M $70M
Other Inc / (Exp) $349M $587M $1.2B -$216M $198M
Operating Expenses $27M $52M $64M $69M $71M
Operating Income $31M $21M $13M $33M $52M
 
Net Interest Expenses $12M $125M $11M $20M $66M
EBT. Incl. Unusual Items $368M $483M $1.2B -$203M $184M
Earnings of Discontinued Ops. $8M -- -- -- --
Income Tax Expense $8M -$19M $34M $19M $13M
Net Income to Company $369M $501M $1.2B -$223M $171M
 
Minority Interest in Earnings -$7M $36M -$30M -$21M -$8M
Net Income to Common Excl Extra Items $361M $538M $1.2B -$243M $163M
 
Basic EPS (Cont. Ops) $6.72 $9.99 $21.43 -$4.53 $3.09
Diluted EPS (Cont. Ops) $6.72 $9.99 $21.43 -$4.53 $3.09
Weighted Average Basic Share $160.9M $161.6M $161.7M $164.2M $159M
Weighted Average Diluted Share $160.9M $161.6M $161.7M $164.2M $159M
 
EBITDA $418M $659M $1.3B -$82M $360M
EBIT $395M $616M $1.3B -$148M $288M
 
Revenue (Reported) $282M $353M $430M $541M $592M
Operating Income (Reported) $31M $21M $13M $33M $52M
Operating Income (Adjusted) $395M $616M $1.3B -$148M $288M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $147.2M $286.2M $474.5M $535.2M $696.8M
Short Term Investments -- $564.2M $229K $380.4M $215.8M
Accounts Receivable, Net $39.3M $47.9M $62.6M $73.9M $68M
Inventory -- -- $1.7M -- --
Prepaid Expenses $37M $4.9M $23.5M $46.7M $16.7M
Other Current Assets $5.9M $7.3M $4.1M $7.6M $12.2M
Total Current Assets $329.5M $919.8M $581.6M $1.1B $1.1B
 
Property Plant And Equipment $684.8M $904.6M $1.2B $1.3B $1.9B
Long-Term Investments $197.1M $532.4M $1.9B $1.1B $703.2M
Goodwill $131K $141K $118.8M $117.2M $192.3M
Other Intangibles $1.1M $1.3M $105.5M $103.6M $129M
Other Long-Term Assets $57.7M $84.8M $30.8M $23.7M $24.3M
Total Assets $1.5B $2.5B $4B $3.8B $4.1B
 
Accounts Payable $36M $92.5M $136.5M $95M $70.7M
Accrued Expenses $7.1M $24.2M $16.7M $15.3M $13.2M
Current Portion Of Long-Term Debt $45.6M $46.5M $38.3M $39.3M $169.6M
Current Portion Of Capital Lease Obligations $861K $14.1M $19M $17.5M $5M
Other Current Liabilities $7.6M $39.1M $8.7M $889K $2.3M
Total Current Liabilities $105M $227.9M $447.3M $193M $358.8M
 
Long-Term Debt $576.7M $871.8M $1.2B $1.1B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $796.6M $1.2B $1.8B $1.5B $2B
 
Common Stock $602.5M $602.5M $602.5M $50.1M $50.1M
Other Common Equity Adj $14M -$11.3M $25.8M $42.6M $69.8M
Common Equity $623.4M $1.1B $1.8B $1.6B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $88.4M $209.2M $486.6M $697.4M $866.9M
Total Equity $711.8M $1.3B $2.3B $2.3B $2.1B
 
Total Liabilities and Equity $1.5B $2.5B $4B $3.8B $4.1B
Cash and Short Terms $147.2M $850.4M $474.8M $915.6M $912.6M
Total Debt $622.3M $918.3M $1.2B $1.2B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $432M $723M $550M $633M $615M
Short Term Investments -- $39M $368M $252M $158M
Accounts Receivable, Net $33M $55M $52M $80M $97M
Inventory -- -- -- -- --
Prepaid Expenses $16M -- -- -- --
Other Current Assets $19M $48M $60M $41M $40M
Total Current Assets $501M $865M $1B $1B $911M
 
Property Plant And Equipment $804M $1.1B $1.2B $1.8B $2.1B
Long-Term Investments $467M $1.6B $2B $696M $693M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $39M -- $15M $15M $68M
Total Assets $2B $3.9B $4.6B $3.9B $4.1B
 
Accounts Payable $68M $138M $122M $231M $129M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $48M $429M $54M -- $103M
Current Portion Of Capital Lease Obligations $16M $18M $17M $16M $7M
Other Current Liabilities $7M $11M $1M $1M $2M
Total Current Liabilities $149M $612M $199M $362M $241M
 
Long-Term Debt $714M $1.1B $1.1B $1.3B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $987M $1.9B $1.5B $1.8B $2B
 
Common Stock $602M $602M $50M $50M $50M
Other Common Equity Adj $5M $18M $39M $75M $73M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $86M $429M $677M $867M $969M
Total Equity $1B $2B $3.1B $2.1B $2.1B
 
Total Liabilities and Equity $2B $3.9B $4.6B $3.9B $4.1B
Cash and Short Terms $432M $762M $918M $885M $773M
Total Debt $762M $1.5B $1.2B $1.4B $1.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.4M $504.2M $875.3M $349.7M -$210.9M
Depreciation & Amoritzation $32.1M $34.2M $57.6M $62.9M $90.9M
Stock-Based Compensation $1.5M $1.1M $18.4M $18.9M -$1.5M
Change in Accounts Receivable $4.3M -$9.7M -$1.2M -$28.8M -$2.9M
Change in Inventories -- -- -- -- --
Cash From Operations $85.4M $92.2M $240.5M $771.4M $276.8M
 
Capital Expenditures $34.4M $74.8M $239.7M $281.3M $332.1M
Cash Acquisitions $880K $206.5M -$600.6M $460.6M -$332.7M
Cash From Investing -$5M -$221.6M -$205.5M -$203.4M -$432.2M
 
Dividends Paid (Ex Special Dividend) -$65.2M -$120.1M -$100.2M -$740.9M -$150.4M
Special Dividend Paid
Long-Term Debt Issued -- $354.1M $605.9M $102.3M $391.4M
Long-Term Debt Repaid -$28.2M -$141.4M -$637.8M -$55.8M -$167.8M
Repurchase of Common Stock -- -- -- -- -$28.1M
Other Financing Activities $41M $188.4M $310.3M $226.1M $258.3M
Cash From Financing -$73.6M $255.8M $146.6M -$493.7M $324.6M
 
Beginning Cash (CF) $131.1M $147.2M $286.2M $474.5M $535.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.8M $126.4M $181.7M $74.3M $169.1M
Ending Cash (CF) $147.2M $286.2M $474.5M $535.2M $696.8M
 
Levered Free Cash Flow $51M $17.4M $866K $490.1M -$55.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $135.2M $374.3M -$835.3M $12.1M --
Depreciation & Amoritzation $11.2M $14.6M $18.9M $24.9M --
Stock-Based Compensation $110K $15.4M $9.9M -$8.5M --
Change in Accounts Receivable -$20.7M $8.8M -$17.8M -$32.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $9.2M $107.5M $48.4M $11.8M --
 
Capital Expenditures $24.8M $87.7M $56.3M $126.1M --
Cash Acquisitions -$502K -$1.6M -$1.4M -$77.7M --
Cash From Investing -$327.6M -$61.5M -$70.4M -$118.2M --
 
Dividends Paid (Ex Special Dividend) -$120.1M -$209K $78K -$362K --
Special Dividend Paid $2.2M -- -- -- --
Long-Term Debt Issued $185.1M $104.9M $15.3M $69.4M --
Long-Term Debt Repaid -$107.4M -$461.8M -$20.8M -$22.8M --
Repurchase of Common Stock -- -- -- -$3.1M --
Other Financing Activities $206.4M $54.3M $14.1M $82.3M --
Cash From Financing $162.8M -$304.4M $4.3M $166.6M --
 
Beginning Cash (CF) $432M $723M $550M $633M --
Foreign Exchange Rate Adjustment $9.6M $9.7M $3.4M $3.5M --
Additions / Reductions -$155.6M -$258.3M -$17.7M $60.1M --
Ending Cash (CF) $286.2M $474.5M $535.2M $696.8M --
 
Levered Free Cash Flow -$15.6M $19.9M -$7.9M -$114.3M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $350.4M $636.2M $1.6B -$1.1B $183.1M
Depreciation & Amoritzation $32.1M $54.2M $58.6M $84.9M $96.9M
Stock-Based Compensation $1.5M $3.1M $24.4M $16.9M -$1.5M
Change in Accounts Receivable $33.3M -$30.7M -$2.2M $12.2M -$80.9M
Change in Inventories -- -- -- -- --
Cash From Operations $72.4M $142.2M $830.5M $313.4M $224.8M
 
Capital Expenditures $60.4M $176.8M $312.7M $262.3M $451.1M
Cash Acquisitions $206.9M -$599.5M $460.4M -$256.4M $25.3M
Cash From Investing $162M -$471.6M -$194.5M -$384.4M -$223.2M
 
Dividends Paid (Ex Special Dividend) -$65.2M -$220.1M -$741.2M -$149.9M -$201.4M
Special Dividend Paid
Long-Term Debt Issued $169M $686.1M $191.9M $337.3M $581.4M
Long-Term Debt Repaid -$48.2M -$283.4M -$496.8M -$165.8M -$567.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $30M $462.4M $266.3M $190.1M $234.3M
Cash From Financing -$16.6M $613.8M -$802.4M $162.3M -$23.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $217.8M $284.4M -$166.3M $91.3M -$21.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $12M -$34.6M $517.9M $51.1M -$226.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $504.2M $875.3M $349.7M -$210.9M $171M
Depreciation & Amoritzation $34.2M $57.6M $62.9M $90.9M $72M
Stock-Based Compensation $1.1M $18.4M $18.9M -$1.5M $7M
Change in Accounts Receivable -$9.7M -$1.2M -$28.8M -$2.9M -$48M
Change in Inventories -- -- -- -- --
Cash From Operations $92.2M $240.5M $771.4M $276.8M $213M
 
Capital Expenditures $74.8M $239.7M $281.3M $332.1M $325M
Cash Acquisitions $206.5M -$600.6M $460.6M -$332.7M $103M
Cash From Investing -$221.6M -$205.5M -$203.4M -$432.2M -$105M
 
Dividends Paid (Ex Special Dividend) -$120.1M -$100.2M -$740.9M -$150.4M -$201M
Special Dividend Paid $2.2M -- -- -- --
Long-Term Debt Issued $354.1M $605.9M $102.3M $391.4M $512M
Long-Term Debt Repaid -$141.4M -$637.8M -$55.8M -$167.8M -$545M
Repurchase of Common Stock -- -- -- -$28.1M -$2M
Other Financing Activities $188.4M $310.3M $226.1M $258.3M $152M
Cash From Financing $255.8M $146.6M -$493.7M $324.6M -$190M
 
Beginning Cash (CF) $1.1B $1.8B $2.6B $2.5B $2B
Foreign Exchange Rate Adjustment $12.6M $6.7M -$13.6M -$7.5M --
Additions / Reductions $126.4M $181.7M $74.3M $169.1M -$82M
Ending Cash (CF) $1.2B $2B $2.6B $2.7B $1.9B
 
Levered Free Cash Flow $17.4M $866K $490.1M -$55.3M -$112M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.06% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.09% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.7% over the past day.

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

Show me the best stock