Financhill
Buy
55

KEN Quote, Financials, Valuation and Earnings

Last price:
$61.56
Seasonality move :
8.56%
Day range:
$60.78 - $61.79
52-week range:
$27.10 - $62.88
Dividend yield:
7.82%
P/E ratio:
6.78x
P/S ratio:
4.01x
P/B ratio:
2.14x
Volume:
5.2K
Avg. volume:
9.9K
1-year change:
99.64%
Market cap:
$3.2B
Revenue:
$751.3M
EPS (TTM):
$9.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $386.5M $487.8M $574M $691.8M $751.3M
Revenue Growth (YoY) 3.48% 26.21% 17.67% 20.53% 8.6%
 
Cost of Revenues $316.3M $393.9M $480.1M $585.3M $615.3M
Gross Profit $70.2M $93.8M $93.8M $106.5M $136M
Gross Profit Margin 18.17% 19.24% 16.35% 15.4% 18.1%
 
R&D Expenses $2M $1.6M $15.2M $15.6M --
Selling, General & Admin $50M $75.7M $99.9M $84.7M $95.9M
Other Inc / (Exp) $488.6M $994.3M $116.7M $64.5M $115.9M
Operating Expenses $42.7M $87.5M $93.9M $71.8M $88.2M
Operating Income $27.5M $6.4M -$93K $34.7M $47.8M
 
Net Interest Expenses $37.7M $136.1M $47.5M $64.1M $92M
EBT. Incl. Unusual Items $500.4M -$370.5M -$730.5M $15.6M $48.5M
Earnings of Discontinued Ops. $8.5M -- -- -$266.9M $581.3M
Income Tax Expense $4.7M $4.3M $38M $25.2M $40.6M
Net Income to Company $504.2M $875.3M $349.7M $56M $52.8M
 
Minority Interest in Earnings -$2.9M -$55M $37M $25M $36.4M
Net Income to Common Excl Extra Items $495.7M $875.3M $349.7M $56M $52.8M
 
Basic EPS (Cont. Ops) $9.41 $17.27 $5.80 -$4.42 $11.34
Diluted EPS (Cont. Ops) $9.41 $17.27 $5.80 -$4.42 $11.34
Weighted Average Basic Share $53.9M $53.9M $53.9M $53.4M $52.7M
Weighted Average Diluted Share $53.9M $53.9M $53.9M $53.4M $52.7M
 
EBITDA $61.7M $64M $62.8M $125.7M $141.3M
EBIT $27.5M $6.4M -$93K $34.7M $47.8M
 
Revenue (Reported) $386.5M $487.8M $574M $691.8M $751.3M
Operating Income (Reported) $27.5M $6.4M -$93K $34.7M $47.8M
Operating Income (Adjusted) $27.5M $6.4M -$93K $34.7M $47.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $133M $163M $229M $237M $265M
Revenue Growth (YoY) 13.68% 22.56% 40.49% 3.49% 11.81%
 
Cost of Revenues $95M $131M $179M $183M $197M
Gross Profit $38M $32M $50M $54M $68M
Gross Profit Margin 28.57% 19.63% 21.83% 22.79% 25.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $15M $23M $25M $25M --
Other Inc / (Exp) $229M $278M -$201M $57M --
Operating Expenses $15M $22M $22M $23M $44M
Operating Income $23M $10M $28M $31M $24M
 
Net Interest Expenses $92M $12M $23M $52M $27M
EBT. Incl. Unusual Items $162M $9M $20M $3M $21M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8M $16M $9M $6M $15M
Net Income to Company $169M $271M -$191M $54M $67M
 
Minority Interest in Earnings -$16M $20M $15M $11M $42M
Net Income to Common Excl Extra Items $170M $271M -$190M $54M $67M
 
Basic EPS (Cont. Ops) $3.45 $4.66 -$3.80 $0.81 $0.48
Diluted EPS (Cont. Ops) $3.45 $4.66 -$3.80 $0.81 $0.48
Weighted Average Basic Share $53.9M $53.9M $53.9M $52.8M $52.4M
Weighted Average Diluted Share $53.9M $53.9M $53.9M $52.8M $52.4M
 
EBITDA $37M $25M $56M $57M $43M
EBIT $23M $10M $28M $31M $24M
 
Revenue (Reported) $133M $163M $229M $237M $265M
Operating Income (Reported) $23M $10M $28M $31M $24M
Operating Income (Adjusted) $23M $10M $28M $31M $24M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $457.5M $564.8M $686M $742.8M $803.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $370.2M $469.9M $572.1M $612.3M $662.3M
Gross Profit $87.2M $94.8M $113.8M $130.5M $141M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $74M $91.7M $103.9M $83.7M $77.9M
Other Inc / (Exp) $726.6M $1.6B -$1.3B $480.5M --
Operating Expenses $74M $85.2M $92.9M $73.8M $118.2M
Operating Income $13.3M $9.6M $20.9M $56.7M $22.8M
 
Net Interest Expenses $148.2M $64.3M $66.4M $115.3M $82.2M
EBT. Incl. Unusual Items $614.4M $186.5M -$932.5M $104.7M -$50.5M
Earnings of Discontinued Ops. $476K -- -- -- $581.3M
Income Tax Expense -$22.3M $56.3M $23M $19.2M $51.6M
Net Income to Company $636.2M $1.6B -$1.1B $183.1M -$18.2M
 
Minority Interest in Earnings -$45.9M $12M $28M $13M $86.4M
Net Income to Common Excl Extra Items $636.7M $1.6B -$1.1B $183.1M -$18.2M
 
Basic EPS (Cont. Ops) $12.68 $28.72 -$20.14 $3.22 $9.05
Diluted EPS (Cont. Ops) $12.68 $28.72 -$20.14 $3.22 $9.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $65.2M $68.3M $105.8M $153.7M $99.3M
EBIT $13.3M $9.6M $20.9M $56.7M $22.8M
 
Revenue (Reported) $457.5M $564.8M $686M $742.8M $803.3M
Operating Income (Reported) $13.3M $9.6M $20.9M $56.7M $22.8M
Operating Income (Adjusted) $13.3M $9.6M $20.9M $56.7M $22.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $353M $430M $541M $592M $644M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $280M $358M $449M $475M $522M
Gross Profit $73M $72M $92M $117M $122M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52M $68M $71M $70M $49M
Other Inc / (Exp) $587M $1.2B -$216M $198M $38M
Operating Expenses $52M $63M $61M $64M $91M
Operating Income $21M $9M $31M $53M $31M
 
Net Interest Expenses $121M $38M $55M $104M $71M
EBT. Incl. Unusual Items $483M $215M $13M $103M $5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$19M $34M $19M $13M $25M
Net Income to Company $501M $1.2B -$223M $171M $100M
 
Minority Interest in Earnings -$36M $30M $21M $8M $58M
Net Income to Common Excl Extra Items $502M $1.2B -$222M $171M $100M
 
Basic EPS (Cont. Ops) $9.99 $21.44 -$4.51 $3.09 $0.80
Diluted EPS (Cont. Ops) $9.99 $21.44 -$4.51 $3.09 $0.80
Weighted Average Basic Share $161.6M $161.6M $161.7M $158.3M $157.2M
Weighted Average Diluted Share $161.6M $161.6M $161.7M $158.3M $157.2M
 
EBITDA $62M $53M $97M $125M $86M
EBIT $21M $9M $31M $53M $31M
 
Revenue (Reported) $353M $430M $541M $592M $644M
Operating Income (Reported) $21M $9M $31M $53M $31M
Operating Income (Adjusted) $21M $9M $31M $53M $31M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $850.5M $474.8M $925.9M $913.2M $1.2B
Short Term Investments $564.2M $229K $380.4M $215.8M $142.6M
Accounts Receivable, Net $47.9M $62.6M $73.9M $68M $80.4M
Inventory -- $2.2M $3.1M -- --
Prepaid Expenses $4.9M $6.6M $10M $12.9M $11M
Other Current Assets $7.3M $4.1M $7.6M $12.2M $1.5M
Total Current Assets $919.8M $581.6M $1.1B $1.1B $1.3B
 
Property Plant And Equipment $904.6M $1.2B $1.3B $1.9B $1.3B
Long-Term Investments $604.5M $1.9B $1.1B $763.7M $1.5B
Goodwill $141K $118.8M $117.2M $192.3M $60.6M
Other Intangibles $1.3M $105.5M $103.6M $129M $11.2M
Other Long-Term Assets $84.8M $30.8M $23.7M $24.3M $19.3M
Total Assets $2.5B $4B $3.8B $4.1B $4.2B
 
Accounts Payable $92.5M $136.5M $95M $70.7M $58.3M
Accrued Expenses $24.2M $16.7M $15.3M $13.2M $11M
Current Portion Of Long-Term Debt $46.5M $38.3M $39.3M $169.6M $84.5M
Current Portion Of Capital Lease Obligations $14.1M $19M $17.5M $5M $4M
Other Current Liabilities $39.1M $8.7M $889K $2.3M $317K
Total Current Liabilities $227.9M $447.3M $193M $358.8M $182.8M
 
Long-Term Debt $876.3M $1.2B $1.1B $1.4B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.8B $1.5B $2B $1.6B
 
Common Stock $602.5M $602.5M $50.1M $50.1M $50.1M
Other Common Equity Adj -$11.3M $25.8M $42.6M $69.8M $64M
Common Equity $1.1B $1.8B $1.6B $1.2B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $209.2M $486.6M $697.4M $866.9M $1.1B
Total Equity $1.3B $2.3B $2.3B $2.1B $2.7B
 
Total Liabilities and Equity $2.5B $4B $3.8B $4.1B $4.2B
Cash and Short Terms $850.5M $474.8M $925.9M $913.2M $1.2B
Total Debt $936.8M $1.2B $1.2B $1.6B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $762M $922M $885M $773M $1.3B
Short Term Investments $39M $368M $252M $158M --
Accounts Receivable, Net $55M $52M $80M $97M $127M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $48M $60M $41M $40M --
Total Current Assets $865M $1B $1B $911M $1.4B
 
Property Plant And Equipment $1.1B $1.2B $1.8B $2.1B $1.5B
Long-Term Investments $1.6B $2B $730M $723M $1.7B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $15M $15M $68M --
Total Assets $3.9B $4.6B $3.9B $4.1B $4.7B
 
Accounts Payable $138M $122M $231M $129M $203M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $429M $54M -- $103M --
Current Portion Of Capital Lease Obligations $18M $17M $16M $7M --
Other Current Liabilities $11M $1M $1M $2M --
Total Current Liabilities $612M $199M $362M $241M $306M
 
Long-Term Debt $1.1B $1.1B $1.3B $1.4B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $1.5B $1.8B $2B $1.8B
 
Common Stock $602M $50M $50M $50M $50M
Other Common Equity Adj $18M $39M $75M $73M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $429M $677M $867M $969M $1.4B
Total Equity $2B $3.1B $2.1B $2.1B $2.9B
 
Total Liabilities and Equity $3.9B $4.6B $3.9B $4.1B $4.7B
Cash and Short Terms $762M $922M $885M $773M $1.3B
Total Debt $1.6B $1.2B $1.4B $1.5B $1.4B
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 $56M $52.8M
Depreciation & Amoritzation $34.2M $57.6M $62.9M $90.9M $93.4M
Stock-Based Compensation $1.1M $18.4M $18.9M -$1.5M $9.7M
Change in Accounts Receivable -$9.7M -$1.2M -$28.8M -$2.9M -$17M
Change in Inventories -- -- -- -- --
Cash From Operations $67.9M $256M $756.5M $266.6M $256.6M
 
Capital Expenditures $74.8M $232.7M $270.3M $332.1M $340.7M
Cash Acquisitions $7.6M $659.2M -- $327.1M --
Cash From Investing -$229.8M -$613.6M -$131M -$449.2M $232.8M
 
Dividends Paid (Ex Special Dividend) $120.1M $100.2M $740.9M $150.4M $200.6M
Special Dividend Paid
Long-Term Debt Issued $354.1M $605.9M $99.5M $371.9M $584.4M
Long-Term Debt Repaid -$141.4M -$637.8M -$55.8M -$167.8M -$531.1M
Repurchase of Common Stock -- -- -- $28.1M $10.7M
Other Financing Activities $188.4M $310.3M $229M $277.8M $190.8M
Cash From Financing $288.4M -$19M -$505M $301.8M -$170.3M
 
Beginning Cash (CF) $850.4M $474.8M $581.2M $697.4M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $139M -$369.9M $106.9M $111.8M $321.2M
Ending Cash (CF) $1B $111.6M $674.4M $801.7M $1.3B
 
Levered Free Cash Flow -$6.9M $23.3M $486.2M -$65.5M -$84.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $169M $271M -$191M $54M $67M
Depreciation & Amoritzation $14M $15M $28M $26M $19M
Stock-Based Compensation $2M $4M $2M $4M $24M
Change in Accounts Receivable -$17M -$2M $26M -$20M -$11M
Change in Inventories -- -- -- -- --
Cash From Operations $119M $157M $76M $111M $94M
 
Capital Expenditures $60M $60M $62M $188M $29M
Cash Acquisitions -- -- -$4M -- --
Cash From Investing -$42M $122M -$173M -$49M $356M
 
Dividends Paid (Ex Special Dividend) -- $552M -- -- $8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $501M $3M $54M $444M --
Long-Term Debt Repaid -$79M -$15M -$21M -$424M --
Repurchase of Common Stock -- -- $11M $2M --
Other Financing Activities -$85M $203M $12M $101M --
Cash From Financing $337M -$565M $147M -$33M -$225M
 
Beginning Cash (CF) $762M $560M $649M $617M $1.1B
Foreign Exchange Rate Adjustment -$2M -$1M -$7M $1M $9M
Additions / Reductions $412M -$287M $43M $30M $234M
Ending Cash (CF) $1.2B $272M $685M $648M $1.4B
 
Levered Free Cash Flow $59M $97M $14M -$77M $65M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $636.2M $1.6B -$1.1B $183.1M -$18.2M
Depreciation & Amoritzation $54.2M $58.6M $84.9M $96.9M $76.4M
Stock-Based Compensation $3.1M $24.4M $16.9M -$1.5M $37.7M
Change in Accounts Receivable -$30.7M -$2.2M $12.2M -$80.9M -$17M
Change in Inventories -- -- -- -- --
Cash From Operations $150.9M $814M $311.5M $183.6M $244.6M
 
Capital Expenditures $175.8M $305.7M $251.3M $451.1M $82.7M
Cash Acquisitions -- $651.2M $248M $79.1M --
Cash From Investing -$1.1B $206.4M -$524M -$158.2M $504.8M
 
Dividends Paid (Ex Special Dividend) $220.1M $741.2M $149.9M $201.4M $260.6M
Special Dividend Paid
Long-Term Debt Issued $686.1M $191.9M $334.5M $561.9M --
Long-Term Debt Repaid -$283.4M -$496.8M -$165.8M -$567.8M --
Repurchase of Common Stock -- -- $25M $5.1M $18.7M
Other Financing Activities $462.4M $266.3M $193M $253.8M --
Cash From Financing $659.4M -$1.2B $310M -$65.2M -$234.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$251M -$179.9M $89.9M -$36.2M $534.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$24.9M $508.3M $60.2M -$267.5M $161.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $501M $1.2B -$223M $171M $100M
Depreciation & Amoritzation $43M $44M $66M $72M $55M
Stock-Based Compensation $3M $9M $7M $7M $35M
Change in Accounts Receivable -$10M -$11M $30M -$48M -$48M
Change in Inventories -- -- -- -- --
Cash From Operations $150M $708M $263M $180M $168M
 
Capital Expenditures $151M $225M $206M $325M $67M
Cash Acquisitions $8M -- $248M -- --
Cash From Investing -$733M $87M -$306M -$15M $257M
 
Dividends Paid (Ex Special Dividend) $100M $741M $150M $201M $261M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $501M $87M $322M $512M $43M
Long-Term Debt Repaid -$176M -$35M -$145M -$545M -$44M
Repurchase of Common Stock -- -- $25M $2M $10M
Other Financing Activities $256M $212M $176M $152M $5M
Cash From Financing $481M -$693M $122M -$245M -$309M
 
Beginning Cash (CF) $1.6B $2.1B $2B $1.9B $3.1B
Foreign Exchange Rate Adjustment -$3M -$17M -$11M -- $17M
Additions / Reductions -$105M $85M $68M -$80M $133M
Ending Cash (CF) $1.5B $2.2B $2.1B $1.8B $3.2B
 
Levered Free Cash Flow -$1M $483M $57M -$145M $101M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 48.08% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 6.66% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.48% over the past day.

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

Show me the best stock