Financhill
Buy
68

KNCRY Quote, Financials, Valuation and Earnings

Last price:
$12.85
Seasonality move :
4.18%
Day range:
$12.85 - $12.85
52-week range:
$7.82 - $14.30
Dividend yield:
2.28%
P/E ratio:
13.22x
P/S ratio:
1.13x
P/B ratio:
2.63x
Volume:
--
Avg. volume:
104
1-year change:
64.32%
Market cap:
$5.1B
Revenue:
$4.3B
EPS (TTM):
$0.97
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.7B $3.6B $3.8B $3.5B $4.3B
Revenue Growth (YoY) -0.09% -2.61% 3.8% -5.91% 21.51%
 
Cost of Revenues $1.7B $1.7B $1.7B $1.6B $2B
Gross Profit $2B $1.9B $2.1B $1.9B $2.3B
Gross Profit Margin 54.72% 53.58% 55.55% 55% 54.17%
 
R&D Expenses $46M $55.4M -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.9B $1.7B $1.8B $1.7B $1.9B
Operating Income $163.8M $191.5M $252.4M $235.8M $442.5M
 
Net Interest Expenses $26.3M $32.7M $26.7M $27.4M $37.5M
EBT. Incl. Unusual Items $132.7M $194.6M $227.8M $201.1M $398M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40M $54.2M $53.4M $55M $99.6M
Net Income to Company $92.7M $140.4M $174.4M $146.1M $298.4M
 
Minority Interest in Earnings -$2M -$799.4K -$591.6K $1.9M --
Net Income to Common Excl Extra Items $90.7M $139.6M $173.8M $148M $298.4M
 
Basic EPS (Cont. Ops) $0.23 $0.35 $0.44 $0.37 $0.75
Diluted EPS (Cont. Ops) $0.23 $0.35 $0.44 $0.37 $0.75
Weighted Average Basic Share $394.2M $395.4M $395.7M $395.8M $396M
Weighted Average Diluted Share $394.2M $396.4M $398M $397.5M $397.9M
 
EBITDA $295.3M $370.7M $392.3M $360.2M $573M
EBIT $157M $222.1M $250.2M $229.1M $448.6M
 
Revenue (Reported) $3.7B $3.6B $3.8B $3.5B $4.3B
Operating Income (Reported) $163.8M $191.5M $252.4M $235.8M $442.5M
Operating Income (Adjusted) $157M $222.1M $250.2M $229.1M $448.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $898M $912.1M $891.1M $1.1B $1.2B
Revenue Growth (YoY) -4.01% 1.57% -2.3% 22.8% 7.53%
 
Cost of Revenues $414.2M $405.1M $395.1M $520.1M $537.5M
Gross Profit $483.8M $507M $496M $574.2M $639.2M
Gross Profit Margin 53.87% 55.58% 55.66% 52.47% 54.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $436.7M $448.2M $404M $468.4M $487.2M
Operating Income $47.1M $58.8M $92.1M $105.8M $152M
 
Net Interest Expenses $5.5M $8M $8.2M $3.6M $4.2M
EBT. Incl. Unusual Items $41.6M $50.8M $84M $102.1M $147.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.3M $13.8M $23.6M $26M $36.6M
Net Income to Company $33.1M $35.8M $60.1M $75.9M $114.9M
 
Minority Interest in Earnings -$116.9K $117.9K $1.2M -- --
Net Income to Common Excl Extra Items $30.2M $37.1M $61.7M $76.1M $111.2M
 
Basic EPS (Cont. Ops) $0.08 $0.09 $0.16 $0.19 $0.28
Diluted EPS (Cont. Ops) $0.08 $0.09 $0.16 $0.19 $0.28
Weighted Average Basic Share $395.3M $393.8M $397.4M $397.2M $394.9M
Weighted Average Diluted Share $395.3M $393.8M $397.4M $397.2M $398M
 
EBITDA $106.2M $95M $146.2M $140.1M $204.6M
EBIT $68.2M $60.1M $113.6M $109.4M $172.2M
 
Revenue (Reported) $898M $912.1M $891.1M $1.1B $1.2B
Operating Income (Reported) $47.1M $58.8M $92.1M $105.8M $152M
Operating Income (Adjusted) $68.2M $60.1M $113.6M $109.4M $172.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $3.8B $3.6B $4.1B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.7B $1.6B $1.9B $2B
Gross Profit $1.9B $2.1B $2B $2.2B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7B $1.8B $1.7B $1.8B $2B
Operating Income $175.4M $256.9M $214.9M $404.4M $535.3M
 
Net Interest Expenses $21.6M $40.9M $30.2M $38M $17.6M
EBT. Incl. Unusual Items $176.2M $223.5M $184.5M $365.4M $509.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.1M $64.5M $39.7M $96.9M $123.1M
Net Income to Company $130.7M $153.4M $148.7M $274.7M $389.3M
 
Minority Interest in Earnings -$1.2M -$839.8K $2M -$409K --
Net Income to Common Excl Extra Items $126M $158.4M $146.7M $268.2M $386.8M
 
Basic EPS (Cont. Ops) $0.32 $0.40 $0.37 $0.68 $0.98
Diluted EPS (Cont. Ops) $0.32 $0.40 $0.37 $0.67 $0.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $376.7M $392.2M $369.9M $504.2M $682.6M
EBIT $230.3M $247M $236.9M $378.7M $554.8M
 
Revenue (Reported) $3.6B $3.8B $3.6B $4.1B $4.5B
Operating Income (Reported) $175.4M $256.9M $214.9M $404.4M $535.3M
Operating Income (Adjusted) $230.3M $247M $236.9M $378.7M $554.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.5B $2.7B $2.5B $3.1B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.1B $1.1B $1.3B $1.4B
Gross Profit $1.4B $1.5B $1.4B $1.7B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.4B $1.3B $1.4B $1.5B
Operating Income $102.8M $159.9M $124.5M $305M $397.1M
 
Net Interest Expenses $13.8M $27.9M $31M $41.1M $21.2M
EBT. Incl. Unusual Items $106.1M $132.5M $91.2M $264.2M $376.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.7M $39.2M $25.6M $69.8M $93.2M
Net Income to Company $79.2M $92.2M $66.5M $195.1M $286.1M
 
Minority Interest in Earnings -$337.4K -$243.6K $2.3M -- --
Net Income to Common Excl Extra Items $76M $93.2M $67.9M $194.4M $283M
 
Basic EPS (Cont. Ops) $0.19 $0.24 $0.17 $0.49 $0.72
Diluted EPS (Cont. Ops) $0.19 $0.24 $0.17 $0.49 $0.71
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $264.5M $290.5M $268.1M $419.5M $529M
EBIT $152M $182.3M $169.3M $326.2M $432.3M
 
Revenue (Reported) $2.5B $2.7B $2.5B $3.1B $3.3B
Operating Income (Reported) $102.8M $159.9M $124.5M $305M $397.1M
Operating Income (Adjusted) $152M $182.3M $169.3M $326.2M $432.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $423.6M $728M $363.1M $443.9M $648.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $594.1M $601.7M $557.2M $628M $649.4M
Inventory $714.1M $770.4M $798.6M $1B $1B
Prepaid Expenses $23.7M $22.6M $23.9M $48.6M $63.8M
Other Current Assets -- -- -- -- --
Total Current Assets $2.1B $2.4B $2.1B $2.5B $2.8B
 
Property Plant And Equipment $390.5M $444.9M $396.5M $390.4M $415.4M
Long-Term Investments -- -- -- -- --
Goodwill $1B $1.3B $1.2B $1.1B $1.1B
Other Intangibles $595.5M $659.3M $569.6M $509.7M $506.4M
Other Long-Term Assets $896.1K $1.1M $905.8K $965.2K $884.3K
Total Assets $4.3B $4.9B $4.4B $4.7B $5B
 
Accounts Payable $264.6M $248M $289.2M $328.4M $346.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $44.6M $46.6M $43.4M $39.1M $41.7M
Other Current Liabilities $14.8M $15.6M $12.7M $15.2M $17.4M
Total Current Liabilities $1.5B $1.8B $1.8B $1.6B $2B
 
Long-Term Debt $770M $945.7M $409.9M $1B $679.8M
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $3.4B $2.8B $3.1B $3.3B
 
Common Stock $33.7M $37M $34.1M $32.3M $33.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.5B $1.5B $1.5B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.3M $11.2M $10.4M $107.2K --
Total Equity $1.4B $1.5B $1.5B $1.5B $1.8B
 
Total Liabilities and Equity $4.3B $4.9B $4.4B $4.7B $5B
Cash and Short Terms $423.6M $728M $363.1M $443.9M $648.4M
Total Debt $1B $1.3B $839.8M $1B $889.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $613.3M $298.9M $427.1M $463.9M $768M
Short Term Investments $28.5M -- $17M $23.4M $21.7M
Accounts Receivable, Net $539.4M $526.7M $517.6M $586.1M $598.1M
Inventory $893.3M $880.4M $981.8M $1.1B $1.1B
Prepaid Expenses $20.2M $27.3M $49.6M $61.5M $50.6M
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $2.1B $2.3B $2.7B $3B
 
Property Plant And Equipment $425.7M $399.7M $364.1M $394.5M $427.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1B $1.1B $1.2B
Other Intangibles $639M $590.4M $475.6M $495.3M $494.3M
Other Long-Term Assets $939.2K $927.9K $589.7K $846.8K $893.5K
Total Assets $4.8B $4.4B $4.3B $4.8B $5.2B
 
Accounts Payable $247.8M $283M $293.9M $335.8M $345.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $61.3M $54.5M $48.5M $54.1M $58.5M
Total Current Liabilities $1.8B $1.9B $1.6B $1.8B $2.4B
 
Long-Term Debt -- -- -- -- $479.6M
Capital Leases -- -- -- -- --
Total Liabilities $3.4B $2.9B $3B $3.2B $3.3B
 
Common Stock $35.3M $34.9M $29.6M $31.9M $33.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.1M $10.3M $4.9M -- --
Total Equity $1.4B $1.5B $1.3B $1.6B $1.9B
 
Total Liabilities and Equity $4.8B $4.4B $4.3B $4.8B $5.2B
Cash and Short Terms $641.9M $298.9M $444.1M $487.3M $789.6M
Total Debt $1.5B $989.5M $1.2B $1B $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $92.7M $140.4M $174.4M $146.1M $298.4M
Depreciation & Amoritzation $138.4M $148.5M $142.1M $131.2M $124.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$45.1M $132.1M -$33.1M -- --
Change in Inventories -$21.2M $48.4M -- -$278.8M -$27.3M
Cash From Operations $193.4M $464.9M $199.2M $70.3M $603.3M
 
Capital Expenditures $45.6M $50M -- $47.1M $56.7M
Cash Acquisitions $1.2M -$141.7M -- -$1.6M -$31.9M
Cash From Investing -$26M -$188.5M -$36.3M -$46M -$81.6M
 
Dividends Paid (Ex Special Dividend) -$105.9M -$108.5M -$82.3M -$104.3M -$107.2M
Special Dividend Paid
Long-Term Debt Issued $156.7M $173.4M -- $632.8M $649.6K
Long-Term Debt Repaid -$23.2M -$7.3M -$185.3M -$351.1M -$173.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$175.1M -$11.6M -$108.3K
Cash From Financing -$5M -$14.2M -$493.4M $72.9M -$328.7M
 
Beginning Cash (CF) $258M $431.9M $700.3M $338.2M $448.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $162.4M $262.2M -$330.5M $97.2M $193M
Ending Cash (CF) $423.4M $676M $379.4M $436.5M $635.1M
 
Levered Free Cash Flow $147.9M $414.9M $199.2M $23.2M $546.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $33.1M $35.8M $60.1M $75.9M $114.9M
Depreciation & Amoritzation $42.6M $33.3M $29M $30.6M $33.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $5.9M -$10.9M -$47M -$26.1M -$7M
Change in Inventories $21M -$44.2M -$81M -$8.8M $37.3M
Cash From Operations $112.4M $53.4M -$29.7M $133.7M $219.7M
 
Capital Expenditures $10.3M $10.3M $9.3M $11M $12.2M
Cash Acquisitions -$8.4M -- -$1.1M $157.1K -$678.3K
Cash From Investing -$18.2M -$8.2M -$8.1M -$9.2M -$13.1M
 
Dividends Paid (Ex Special Dividend) -$54.5M $1.8M $5.7M $163.4K -$2.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.4M -- $284.7M -- -$323K
Long-Term Debt Repaid $63.7K -$749.6K -$3.4M $1M -$159.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $227.1K $41.8K -$3M -$870.9K $329.9K
Cash From Financing -$56.9M -$123.2M $122.2M -$43.9M -$18.8M
 
Beginning Cash (CF) $555M $395.9M $370.4M $395.5M $557.9M
Foreign Exchange Rate Adjustment -$7M $1.6M $1.6M $1.7M -$3M
Additions / Reductions $37.3M -$77.9M $84.4M $80.6M $187.8M
Ending Cash (CF) $610.9M $303.8M $437.7M $477.2M $756.2M
 
Levered Free Cash Flow $102.1M $43.1M -$39M $122.8M $207.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $130.7M $153.4M $148.7M $274.7M $389.3M
Depreciation & Amoritzation $152M $138M $129.1M $131.3M $128.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $108.3M $2.2M -$100.9M $88.2M -$23.9M
Change in Inventories -$15.1M $4.2M -$150.7M -$153.8M $84.2M
Cash From Operations $302M $317.4M $54.9M $515.8M $515.7M
 
Capital Expenditures $47.2M $47.8M -$1.3M $54.7M $59.5M
Cash Acquisitions -$140.8M $3.4M -$1.1M -$32.2M -$1.8M
Cash From Investing -$184.2M -$31.9M -$44.7M -$80.2M -$56M
 
Dividends Paid (Ex Special Dividend) -$111.8M -$79.5M -$99.9M -$112.5M -$117M
Special Dividend Paid
Long-Term Debt Issued $334.1M -$4M -- -- --
Long-Term Debt Repaid -$2.8M -$8.9M -$188.2M -$513.4M -$11.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2M -- -$9.6M $1.2M
Cash From Financing $283M -$607.7M $159.9M -$410.5M -$181.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $405M -$322.3M $170.1M $25.1M $278.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $254.8M $269.6M $56.2M $461.1M $456.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $79.2M $92.2M $66.5M $195.1M $286.1M
Depreciation & Amoritzation $116.9M $106.5M $93.5M $93.6M $97.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $156.2M $26.3M -$41.5M $46.7M $22.8M
Change in Inventories -$105.5M -$149.7M -$300.4M -$175.4M -$63.9M
Cash From Operations $256.1M $108.6M -$35.8M $409.7M $322M
 
Capital Expenditures $37M $34.8M $33.4M $41M $43.8M
Cash Acquisitions -$145.1M -- -$1.1M -$31.7M -$1.5M
Cash From Investing -$180.2M -$23.6M -$31.9M -$66.2M -$40.6M
 
Dividends Paid (Ex Special Dividend) -$111.1M -$82.1M -$99.6M -$107.8M -$117.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $177.4M -- $604.4M -- --
Long-Term Debt Repaid -$2.7M -$4.2M -$7.2M -$169.5M -$7.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $116.9K -$1.9M -$3M -$979.9K $329.9K
Cash From Financing $109.2M -$484.4M $168.9M -$314.4M -$167M
 
Beginning Cash (CF) $1.4B $1.6B $1.1B $1.2B $1.9B
Foreign Exchange Rate Adjustment -$16.4M $5.4M $13.5M -$2.5M -$3.4M
Additions / Reductions $185.1M -$399.3M $101.2M $29.1M $114.5M
Ending Cash (CF) $1.6B $1.2B $1.2B $1.3B $2B
 
Levered Free Cash Flow $219.1M $73.8M -$69.2M $368.7M $278.3M

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 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock