Financhill
Buy
55

KAOOY Quote, Financials, Valuation and Earnings

Last price:
$8.79
Seasonality move :
-0.82%
Day range:
$8.51 - $9.19
52-week range:
$7.26 - $10.16
Dividend yield:
2.33%
P/E ratio:
40.02x
P/S ratio:
1.95x
P/B ratio:
2.97x
Volume:
54.3K
Avg. volume:
257.2K
1-year change:
-4.77%
Market cap:
$20.4B
Revenue:
$10.8B
EPS (TTM):
$0.22
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.9B $12.9B $11.9B $10.9B $10.8B
Revenue Growth (YoY) -6.06% -0.13% -8.01% -8.17% -1.46%
 
Cost of Revenues $7.4B $7.7B $7.7B $6.9B $6.5B
Gross Profit $5.5B $5.2B $4.2B $4B $4.2B
Gross Profit Margin 42.74% 40.4% 35.35% 36.57% 39.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9B $3.9B $3.4B $3.3B $3.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.9B $3.9B $3.4B $3.6B $3.3B
Operating Income $1.6B $1.3B $844.1M $427.9M $969.3M
 
Net Interest Expenses $38.7M -- -- -- --
EBT. Incl. Unusual Items $1.6B $1.4B $888.4M $455M $998.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $430.1M $351.7M $215.5M $126M $268.7M
Net Income to Company $1.6B $1.4B $888.4M $455M $998.2M
 
Minority Interest in Earnings -$18M -$16.2M -$13.1M -$16.3M -$17.2M
Net Income to Common Excl Extra Items $1.2B $999.2M $659.8M $312.7M $712.3M
 
Basic EPS (Cont. Ops) $0.49 $0.42 $0.28 $0.13 $0.31
Diluted EPS (Cont. Ops) $0.49 $0.42 $0.28 $0.13 $0.31
Weighted Average Basic Share $2.4B $2.4B $2.3B $2.3B $2.3B
Weighted Average Diluted Share $2.4B $2.4B $2.3B $2.3B $2.3B
 
EBITDA $2.5B $2.2B $1.6B $1.1B $1.6B
EBIT $1.7B $1.4B $907M $479.6M $1B
 
Revenue (Reported) $12.9B $12.9B $11.9B $10.9B $10.8B
Operating Income (Reported) $1.6B $1.3B $844.1M $427.9M $969.3M
Operating Income (Adjusted) $1.7B $1.4B $907M $479.6M $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $3B $2.6B $2.5B $2.6B
Revenue Growth (YoY) -2.41% -1.37% -11.8% -6.4% -4.66%
 
Cost of Revenues $1.8B $1.9B $1.8B $1.5B $1.6B
Gross Profit $1.2B $1.1B $869.8M $922.8M $970.4M
Gross Profit Margin 40.78% 36.38% 33.03% 37.44% 37.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $950.7M $891.6M $814.4M $777.6M $772.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $942.3M $888.5M $814.6M $774.7M $765.9M
Operating Income $292.1M $197.6M $55.2M $148.1M $204.5M
 
Net Interest Expenses -- -- -- -- $4M
EBT. Incl. Unusual Items $320.1M $220.8M $63.9M $166.9M $207.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.4M $59.3M $23.2M $50.1M $56.2M
Net Income to Company $320.1M $220.8M $63.9M $166.9M $207.1M
 
Minority Interest in Earnings -$4.8M -$4.5M -$4.2M -$5.8M -$1M
Net Income to Common Excl Extra Items $242.8M $157M $36.5M $111M $149.9M
 
Basic EPS (Cont. Ops) $0.10 $0.07 $0.02 $0.05 $0.06
Diluted EPS (Cont. Ops) $0.10 $0.07 $0.02 $0.05 $0.06
Weighted Average Basic Share $2.4B $2.4B $2.3B $2.3B $2.3B
Weighted Average Diluted Share $2.4B $2.4B $2.3B $2.3B $2.3B
 
EBITDA $531.3M $411.6M $237.5M $321.3M $359M
EBIT $326.4M $225.7M $70.1M $172.7M $218.1M
 
Revenue (Reported) $3B $3B $2.6B $2.5B $2.6B
Operating Income (Reported) $292.1M $197.6M $55.2M $148.1M $204.5M
Operating Income (Adjusted) $326.4M $225.7M $70.1M $172.7M $218.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $12.9B $12.9B $11.5B $10.7B $10.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.4B $7.8B $7.5B $6.7B $6.5B
Gross Profit $5.4B $5.1B $4B $4B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9B $3.8B $3.3B $3.3B $3.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.9B $3.9B $3.3B $3.5B $3.3B
Operating Income $1.6B $1.2B $695.7M $518.7M $646.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.6B $1.3B $729M $556.4M $690.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $410.2M $338.3M $183.1M $154.5M $168.3M
Net Income to Company $1.6B $1.3B $731.5M $558M $697.4M
 
Minority Interest in Earnings -$18.3M -$15.9M -$12.8M -$17.9M -$12.2M
Net Income to Common Excl Extra Items $1.2B $912.9M $533.1M $383.9M $510.4M
 
Basic EPS (Cont. Ops) $0.49 $0.39 $0.23 $0.17 $0.22
Diluted EPS (Cont. Ops) $0.49 $0.39 $0.23 $0.17 $0.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $2.1B $1.4B $1.2B $1.3B
EBIT $1.7B $1.3B $748.8M $580.6M $720M
 
Revenue (Reported) $12.9B $12.9B $11.5B $10.7B $10.5B
Operating Income (Reported) $1.6B $1.2B $695.7M $518.7M $646.5M
Operating Income (Adjusted) $1.7B $1.3B $748.8M $580.6M $720M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $3B $2.6B $2.5B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.9B $1.8B $1.5B $1.6B
Gross Profit $1.2B $1.1B $869.8M $922.8M $970.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $950.7M $891.6M $814.4M $777.6M $772.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $942.3M $888.5M $814.6M $774.7M $765.9M
Operating Income $292.1M $197.6M $55.2M $148.1M $204.5M
 
Net Interest Expenses -- -- -- -- $4M
EBT. Incl. Unusual Items $320.1M $220.8M $63.9M $166.9M $207.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.4M $59.3M $23.2M $50.1M $56.2M
Net Income to Company $320.1M $220.8M $63.9M $166.9M $207.1M
 
Minority Interest in Earnings -$4.8M -$4.5M -$4.2M -$5.8M -$1M
Net Income to Common Excl Extra Items $242.8M $157M $36.5M $111M $149.9M
 
Basic EPS (Cont. Ops) $0.10 $0.07 $0.02 $0.05 $0.06
Diluted EPS (Cont. Ops) $0.10 $0.07 $0.02 $0.05 $0.06
Weighted Average Basic Share $2.4B $2.4B $2.3B $2.3B $2.3B
Weighted Average Diluted Share $2.4B $2.4B $2.3B $2.3B $2.3B
 
EBITDA $531.3M $411.6M $237.5M $321.3M $359M
EBIT $326.4M $225.7M $70.1M $172.7M $218.1M
 
Revenue (Reported) $3B $3B $2.6B $2.5B $2.6B
Operating Income (Reported) $292.1M $197.6M $55.2M $148.1M $204.5M
Operating Income (Adjusted) $326.4M $225.7M $70.1M $172.7M $218.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.4B $2.9B $2B $2.1B $2.3B
Short Term Investments $70.4M $53M $27.5M $46.8M $67M
Accounts Receivable, Net $1.9B $1.9B $1.8B $1.6B $1.5B
Inventory $1.9B $2B $2.1B $1.9B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $176M $181.1M $169.3M $176.8M $165.9M
Total Current Assets $7.5B $7B $6.2B $5.8B $5.8B
 
Property Plant And Equipment $5.6B $5B $4.4B $3.9B $3.4B
Long-Term Investments -- -- -- -- --
Goodwill $1.7B $1.6B $1.5B $1.6B $1.5B
Other Intangibles $467.9M $457.4M $459M $563.3M $521.8M
Other Long-Term Assets $67.3M $90.6M $68.1M $77.8M $71.7M
Total Assets $16.1B $14.8B $13.2B $12.5B $11.9B
 
Accounts Payable $2.1B $2B $1.9B $1.7B $1.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $191.9M $173.2M $148.3M $134.9M $128.3M
Other Current Liabilities $966.9M $896.2M $796.9M $774M $769M
Total Current Liabilities $4.1B $3.7B $3.7B $3.3B $3.2B
 
Long-Term Debt $942.7M $1.1B $474.1M $882.4M $606.9M
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $6.3B $5.6B $5.4B $4.9B
 
Common Stock $828.3M $742.3M $651.5M $605.7M $544M
Other Common Equity Adj -- -- -- -- --
Common Equity $9B $8.4B $7.4B $7B $6.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $140.7M $162.9M $177.9M $201.3M $204.2M
Total Equity $9.1B $8.5B $7.6B $7.2B $7B
 
Total Liabilities and Equity $16.1B $14.8B $13.2B $12.5B $11.9B
Cash and Short Terms $3.5B $3B $2.1B $2.1B $2.3B
Total Debt $1.2B $1.1B $975M $982M $834.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.5B $2.3B $1.6B $1.7B $1.9B
Short Term Investments $58M $53.4M $23.4M $58.6M $67.5M
Accounts Receivable, Net $1.7B $1.7B $1.6B $1.5B $1.5B
Inventory $2B $2.1B $2.2B $1.8B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $181.9M $183.2M $210M $206.8M $219M
Total Current Assets $6.4B $6.4B $5.7B $5.3B $5.6B
 
Property Plant And Equipment $5.3B $4.7B $4.3B $3.7B $3.6B
Long-Term Investments -- -- -- -- --
Goodwill $1.6B $1.5B $1.4B $1.5B $1.5B
Other Intangibles $454.4M $462.5M $452M $552M $529.1M
Other Long-Term Assets $63.9M $86.9M $70.6M $70.4M $77.1M
Total Assets $14.5B $13.8B $12.5B $11.7B $11.9B
 
Accounts Payable $1.9B $1.8B $1.8B $1.6B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $176.7M $163.3M $141.2M $131.7M $137M
Other Current Liabilities $788.8M $762.1M $682.2M $671.1M $656.8M
Total Current Liabilities $3.4B $3.5B $3.1B $3B $3B
 
Long-Term Debt $971.1M $668.9M $769.1M $790.1M $703.8M
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $5.6B $5.2B $4.9B $4.8B
 
Common Stock $774.4M $699.9M $641.1M $564.4M $570.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $139.1M $166M $195.7M $197M $195.2M
Total Equity $8.4B $8.2B $7.3B $6.8B $7.1B
 
Total Liabilities and Equity $14.5B $13.8B $12.5B $11.7B $11.9B
Cash and Short Terms $2.6B $2.4B $1.7B $1.7B $1.9B
Total Debt $1.2B $1B $961.7M $973.6M $875.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $1.4B $888.4M $455M $998.2M
Depreciation & Amoritzation $806.5M $796M $688.2M $638.6M $584.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $60.4M -$40.5M $26M $145.9M $7.8M
Change in Inventories $6.1M -$186.9M -$283.2M $209.4M -$9.3M
Cash From Operations $2B $1.6B $1B $1.4B $1.3B
 
Capital Expenditures $654.4M $651.8M $592M $473.6M $446M
Cash Acquisitions -- -- -- -$291M $77.9M
Cash From Investing -$580.3M -$612.8M -$574.5M -$779M -$303.4M
 
Dividends Paid (Ex Special Dividend) -$608.9M -$618.5M -$528.6M -$494.2M -$464.3M
Special Dividend Paid
Long-Term Debt Issued $243.8M $274.3M $55.8M $462.8M $66.1M
Long-Term Debt Repaid -$234.1M -$286M -$56.3M -$486.8M -$29M
Repurchase of Common Stock -$262.3K -$472M -$383.7M -$121.2K --
Other Financing Activities -$8.3M $9.1M $15.7M $15.7M -$18.4M
Cash From Financing -$815.7M -$1.3B -$1.1B -$570.1M -$691.2M
 
Beginning Cash (CF) $2.7B $3.2B $2.6B $1.9B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $615.6M -$303.3M -$638.9M $94.1M $337.8M
Ending Cash (CF) $3.3B $3.1B $2.1B $2.1B $2.4B
 
Levered Free Cash Flow $1.4B $947.9M $411.8M $969.6M $886.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $320.1M $220.8M $63.9M $166.9M $207.1M
Depreciation & Amoritzation $204.9M $185.9M $167.4M $148.7M $140.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $201.5M $157M $192.4M $52M $73.8M
Change in Inventories -$145.2M -$189.7M -$60M -$39.8M -$128M
Cash From Operations -$4.9M -$87.1M -$21.2M -$25.4M -$111.6M
 
Capital Expenditures $174.7M $138.4M $117.5M $83.6M $87.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$151M -$135M -$114.4M -$87.8M -$86.9M
 
Dividends Paid (Ex Special Dividend) -$311M -$287.9M -$255M -$230.5M -$227.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $94.4M -- $302.8M $33.7M $65.6M
Long-Term Debt Repaid -$98.1M -$86.1K -$302.9M -$13.5K -$65.6M
Repurchase of Common Stock -$288.3M -- -- -- --
Other Financing Activities -$47.2K -$68.9K $15.5M -$60.6K -$65.6K
Cash From Financing -$651.2M -$335.2M -$279.8M -$211M -$266.9M
 
Beginning Cash (CF) $3.3B $2.9B $2B $2B $2.3B
Foreign Exchange Rate Adjustment $81.7M $91.2M $25.7M $67.3M -$52.6M
Additions / Reductions -$807.1M -$557.3M -$415.5M -$324.2M -$465.4M
Ending Cash (CF) $2.6B $2.4B $1.6B $1.7B $1.8B
 
Levered Free Cash Flow -$179.6M -$225.5M -$138.7M -$109M -$199M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.6B $1.3B $731.5M $558M $697.4M
Depreciation & Amoritzation $814.7M $777M $669.6M $619.9M $600.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $177.1M -$85M $61.5M $5.6M $109M
Change in Inventories -$83.5M -$231.5M -$153.4M $229.6M $3.1M
Cash From Operations $1.9B $1.5B $1.1B $1.4B $910.4M
 
Capital Expenditures $613.5M $615.6M $571.1M $439.8M $411.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$535.8M -$596.7M -$553.9M -$752.4M -$647.6M
 
Dividends Paid (Ex Special Dividend) -$637.4M -$595.4M -$495.7M -$469.7M -$471.5M
Special Dividend Paid
Long-Term Debt Issued -- $179.8M $358.7M $193.7M $143M
Long-Term Debt Repaid -$332.1M -$188M -$359.1M -$183.9M -$102.7M
Repurchase of Common Stock -$288.5M -- -- -- --
Other Financing Activities -$8.3M $9M $31.3M $70.7K -$17.5M
Cash From Financing -$1.1B -$974.4M -$1B -$501.3M -$683.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $276.1M -$53.5M -$497.1M $185.3M -$420.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $902M $498.7M $999.2M $499M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $320.1M $220.8M $63.9M $166.9M $207.1M
Depreciation & Amoritzation $204.9M $185.9M $167.4M $148.7M $140.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $201.5M $157M $192.4M $52M $73.8M
Change in Inventories -$145.2M -$189.7M -$60M -$39.8M -$128M
Cash From Operations -$4.9M -$87.1M -$21.2M -$25.4M -$111.6M
 
Capital Expenditures $174.7M $138.4M $117.5M $83.6M $87.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$151M -$135M -$114.4M -$87.8M -$86.9M
 
Dividends Paid (Ex Special Dividend) -$311M -$287.9M -$255M -$230.5M -$227.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $94.4M -- $302.8M $33.7M $65.6M
Long-Term Debt Repaid -$98.1M -$86.1K -$302.9M -$13.5K -$65.6M
Repurchase of Common Stock -$288.3M -- -- -- --
Other Financing Activities -$47.2K -$68.9K $15.5M -$60.6K -$65.6K
Cash From Financing -$651.2M -$335.2M -$279.8M -$211M -$266.9M
 
Beginning Cash (CF) $3.3B $2.9B $2B $2B $2.3B
Foreign Exchange Rate Adjustment $81.7M $91.2M $25.7M $67.3M -$52.6M
Additions / Reductions -$807.1M -$557.3M -$415.5M -$324.2M -$465.4M
Ending Cash (CF) $2.6B $2.4B $1.6B $1.7B $1.8B
 
Levered Free Cash Flow -$179.6M -$225.5M -$138.7M -$109M -$199M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock