Financhill
Buy
56

KNYJY Quote, Financials, Valuation and Earnings

Last price:
$34.27
Seasonality move :
-2.51%
Day range:
$33.99 - $34.25
52-week range:
$23.14 - $34.94
Dividend yield:
2.87%
P/E ratio:
33.39x
P/S ratio:
2.83x
P/B ratio:
14.05x
Volume:
20.4K
Avg. volume:
22K
1-year change:
31.24%
Market cap:
$35.2B
Revenue:
$12B
EPS (TTM):
$1.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.3B $12.4B $11.5B $11.8B $12B
Revenue Growth (YoY) 1.41% 9.69% -7.76% 3.3% 1.39%
 
Cost of Revenues $8.9B $9.9B $9.6B $9.7B $9.5B
Gross Profit $2.5B $2.5B $1.9B $2.1B $2.5B
Gross Profit Margin 21.79% 20.44% 16.34% 18.01% 20.48%
 
R&D Expenses $204.7M $223.2M $197.4M $200M $220.2M
Selling, General & Admin $868.9M $831.3M $788.3M $836.8M $871.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.1B $788.3M $836.8M $1.1B
Operating Income $1.4B $1.5B $1.1B $1.3B $1.4B
 
Net Interest Expenses $25.5M $25.5M $24.5M $33.3M $41.4M
EBT. Incl. Unusual Items $1.4B $1.6B $1.1B $1.3B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $315.7M $352.3M $256.4M $296.9M $317M
Net Income to Company $1.4B $1.5B $1.1B $1.3B $1.4B
 
Minority Interest in Earnings $9.2M $10M $10.5M $6.3M $10.5M
Net Income to Common Excl Extra Items $1.1B $1.2B $824.5M $1B $1B
 
Basic EPS (Cont. Ops) $1.03 $1.16 $0.79 $0.97 $0.99
Diluted EPS (Cont. Ops) $1.03 $1.16 $0.79 $0.97 $0.99
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $1.7B $1.8B $1.4B $1.6B $1.7B
EBIT $1.4B $1.5B $1.1B $1.3B $1.4B
 
Revenue (Reported) $11.3B $12.4B $11.5B $11.8B $12B
Operating Income (Reported) $1.4B $1.5B $1.1B $1.3B $1.4B
Operating Income (Adjusted) $1.4B $1.5B $1.1B $1.3B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $3B $3B $3B $3.2B
Revenue Growth (YoY) 1.75% -1.89% -0.89% 1.12% 6.7%
 
Cost of Revenues $2.6B $2.7B $2.6B $2.6B $2.8B
Gross Profit $439.3M $353.4M $395M $406.6M $464.3M
Gross Profit Margin 14.28% 11.71% 13.2% 13.44% 14.39%
 
R&D Expenses $54.5M $45.6M $50.1M $55.7M $66.1M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $54.5M $45.6M $50.1M $55.7M $66.1M
Operating Income $384.9M $307.8M $344.8M $350.9M $398.1M
 
Net Interest Expenses $7.3M $6.3M $8.6M $8.9M $13.9M
EBT. Incl. Unusual Items $396.5M $315.5M $347.8M $353.8M $358.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.2M $75.9M $78.2M $79.6M $93.6M
Net Income to Company $386.6M $312.4M $346.4M $348.2M $401M
 
Minority Interest in Earnings $1.8M $805.4K $2.3M $3.1M $2.9M
Net Income to Common Excl Extra Items $307.3M $239.6M $269.6M $274.2M $265.1M
 
Basic EPS (Cont. Ops) $0.29 $0.23 $0.26 $0.26 $0.25
Diluted EPS (Cont. Ops) $0.29 $0.23 $0.26 $0.26 $0.25
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $457.6M $374.4M $419.4M $431.6M $490.3M
EBIT $384.9M $307.8M $344.8M $350.9M $398.1M
 
Revenue (Reported) $3.1B $3B $3B $3B $3.2B
Operating Income (Reported) $384.9M $307.8M $344.8M $350.9M $398.1M
Operating Income (Adjusted) $384.9M $307.8M $344.8M $350.9M $398.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.4B $11.6B $11.8B $11.8B $12.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.6B $10.3B $10.4B $10.3B $10.7B
Gross Profit $1.8B $1.3B $1.4B $1.6B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $226.7M $200.8M $204.2M $211.6M $252.9M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $226.7M $200.8M $204.2M $211.6M $252.9M
Operating Income $1.6B $1.1B $1.2B $1.4B $1.5B
 
Net Interest Expenses $32.8M $49.2M $47.9M $43.9M $52.5M
EBT. Incl. Unusual Items $1.6B $1.1B $1.3B $1.4B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $360M $257.7M $295.7M $316.8M $345.8M
Net Income to Company $1.6B $1.1B $1.3B $1.4B $1.4B
 
Minority Interest in Earnings $12.1M $9.6M $6.8M $11.9M $11.1M
Net Income to Common Excl Extra Items $1.2B $852.6M $992M $1.1B $1.1B
 
Basic EPS (Cont. Ops) $1.18 $0.81 $0.95 $1.03 $1.02
Diluted EPS (Cont. Ops) $1.18 $0.81 $0.95 $1.03 $1.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $1.4B $1.5B $1.7B $1.8B
EBIT $1.6B $1.1B $1.2B $1.4B $1.5B
 
Revenue (Reported) $12.4B $11.6B $11.8B $11.8B $12.4B
Operating Income (Reported) $1.6B $1.1B $1.2B $1.4B $1.5B
Operating Income (Adjusted) $1.6B $1.1B $1.2B $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.3B $8.5B $8.8B $8.8B $9.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8B $7.6B $7.8B $7.7B $8B
Gross Profit $1.3B $869.2M $1B $1.2B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $165.4M $146.6M $152.9M $164.4M $197.2M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $165.4M $146.6M $152.9M $164.4M $197.2M
Operating Income $1.1B $722.6M $851.8M $995.9M $1.1B
 
Net Interest Expenses $24.5M $41.3M $32.2M $28.7M $40.1M
EBT. Incl. Unusual Items $1.1B $698.7M $916.3M $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $258.4M $164.1M $206.1M $226.2M $255.1M
Net Income to Company $1.1B $706.9M $911.6M $993.1M $1.1B
 
Minority Interest in Earnings $7.2M $6.9M $3.1M $8.8M $9.4M
Net Income to Common Excl Extra Items $890.4M $534.7M $710.2M $778.6M $805.8M
 
Basic EPS (Cont. Ops) $0.85 $0.51 $0.68 $0.74 $0.77
Diluted EPS (Cont. Ops) $0.85 $0.51 $0.68 $0.74 $0.77
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.1B $3.1B
Weighted Average Diluted Share $3.1B $3.1B $3.1B $3.1B $3.1B
 
EBITDA $1.4B $928.2M $1.1B $1.2B $1.3B
EBIT $1.1B $722.6M $851.8M $995.9M $1.1B
 
Revenue (Reported) $9.3B $8.5B $8.8B $8.8B $9.3B
Operating Income (Reported) $1.1B $722.6M $851.8M $995.9M $1.1B
Operating Income (Adjusted) $1.1B $722.6M $851.8M $995.9M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.2B $3.3B $2.1B $1.9B $1.9B
Short Term Investments $2.7B $2.7B $1.6B $1.4B $1.3B
Accounts Receivable, Net $3.1B $3.2B $3.3B $3.2B $3B
Inventory $730.5M $816.3M $900.3M $906.8M $887.1M
Prepaid Expenses $23M $44.4M $24.2M $20.7M $16.5M
Other Current Assets $123K -- $107.2K -- -$104.1K
Total Current Assets $7.5B $7.9B $6.7B $6.4B $6.2B
 
Property Plant And Equipment $868.8M $837.8M $765M $861.3M $930.4M
Long-Term Investments $176.4M $167.4M $132.6M $112M $155.6M
Goodwill $1.6B $1.6B $1.5B $1.6B $1.6B
Other Intangibles $274.5M $245.5M $223.3M $317.5M $346.8M
Other Long-Term Assets $123K $113.2K -$107.2K $110.5K --
Total Assets $10.8B $11.1B $9.8B $9.8B $9.7B
 
Accounts Payable $1.1B $1.5B $1.2B $1B $1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $318.4M $122.6M $113.8M -- $138.2M
Other Current Liabilities -- $226.4K -$107.2K -- --
Total Current Liabilities $6.2B $6.4B $5.8B $5.6B $5.5B
 
Long-Term Debt $298.5M $495.1M $446M $484.6M $725.4M
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $7.4B $6.8B $6.7B $6.7B
 
Common Stock $81M $75.3M $70.7M $73.1M $68.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.3B $3.1B $2.6B $2.6B $2.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $27.7M $28.4M $31.9M $37.4M $27.2M
Total Equity $3.9B $3.6B $3.1B $3.1B $3B
 
Total Liabilities and Equity $10.8B $11.1B $9.8B $9.8B $9.7B
Cash and Short Terms $3.2B $3.3B $2.1B $1.9B $1.9B
Total Debt $615.3M $618.3M $559.2M $607.1M $862.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.9B $2.1B $1.5B $1.4B $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $2.6B $2.7B $2.8B $2.7B
Inventory $780.8M $916.9M $902.3M $973.2M $1B
Prepaid Expenses $824.6M $807.5M $797.1M $829M $854.6M
Other Current Assets $116K -- -- $111.7K --
Total Current Assets $7.4B $6.7B $6.1B $6.1B $6.5B
 
Property Plant And Equipment $835.5M $729.3M $787.6M $917.1M $1B
Long-Term Investments $167.5M $134.7M $103.1M $154.5M $228M
Goodwill $1.6B $1.4B $1.6B $1.7B --
Other Intangibles $251.4M $207.4M $320.2M $381.5M --
Other Long-Term Assets $116K -- -- -$111.7K --
Total Assets $10.5B $9.4B $9.2B $9.6B $10.4B
 
Accounts Payable $1.2B $1.4B $973.4M $1.1B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -$105.9K -- --
Total Current Liabilities $6.2B $5.9B $5.6B $5.8B $6.3B
 
Long-Term Debt $512.1M $420.4M $455.3M $526.2M $583M
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $6.7B $6.5B $6.7B $7.4B
 
Common Stock $76.7M $64.9M $70.1M $73.9M $77.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $26.2M $27.7M $34.2M $45.2M $35.4M
Total Equity $3.4B $2.7B $2.7B $2.9B $3B
 
Total Liabilities and Equity $10.5B $9.4B $9.2B $9.6B $10.4B
Cash and Short Terms $2.9B $2.1B $1.5B $1.4B $1.7B
Total Debt $512.1M $420.4M $455.3M $526.2M $583M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $1.5B $1.1B $1.3B $1.4B
Depreciation & Amoritzation $272.5M $288.4M $272.5M $291.3M $316.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $1.9B $558.6M $1.2B $1.4B
 
Capital Expenditures $100.3M $114.1M $106.4M $160.2M $182.2M
Cash Acquisitions $35M $42.2M $41.3M $186.2M $150M
Cash From Investing -$129.5M -$126.7M -$147.5M -$345.4M -$332M
 
Dividends Paid (Ex Special Dividend) $1B $1.4B $1.1B $978.3M $979.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $54.1M $52.5M -- --
Other Financing Activities -$849.7M -$295.7M $788.1M $47.2M $100.1M
Cash From Financing -$1.8B -$1.7B -$402.3M -$931.1M -$858.3M
 
Beginning Cash (CF) $560.3M $557.7M $528.8M $468.9M $596.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$233.1M $38.3M $5.4M -$76.8M $163.8M
Ending Cash (CF) $303.9M $614.4M $530.7M $372.5M $762.9M
 
Levered Free Cash Flow $1.7B $1.8B $452.2M $1.1B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $386.6M $312.4M $346.4M $348.2M $401M
Depreciation & Amoritzation $73M $66.6M $75.1M $80M $95M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $381.1M $336.5M $257.8M $269.2M $406.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $112.7K $1.7M $219.7K $1.3M -$57.3K
Cash From Investing -$21.5M -$40.4M -$75.7M -$71.6M -$109.7M
 
Dividends Paid (Ex Special Dividend) -$8.2M -$33.4M $4.1M $3.1M $37.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$389.4M -$148.5M $15.1M -$72M --
Cash From Financing -$420.9M -$134.2M -$37.7M -$132.8M -$379.6M
 
Beginning Cash (CF) $505.4M $604.1M $471.1M $475.4M $345M
Foreign Exchange Rate Adjustment $5.7M $3.4M $2.7M -$4.7M -$57K
Additions / Reductions -$55.7M $165.4M $147.1M $60.2M -$82.7M
Ending Cash (CF) $455.4M $772.8M $620.8M $530.9M $262.2M
 
Levered Free Cash Flow $381.1M $336.5M $257.8M $269.2M $406.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.6B $1.1B $1.3B $1.4B $1.4B
Depreciation & Amoritzation $291.9M $276.8M $279M $308.4M $348M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.2B $791.5M $1.2B $1.6B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $35.6M $7.9M $1M $2.7M $20.1M
Cash From Investing -$139.5M -$148.7M -$323.8M -$266M -$340M
 
Dividends Paid (Ex Special Dividend) $1.4B $1.1B $960.9M $968.6M $1.1B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $54.2M $52.1M -- --
Other Financing Activities -$253.5M $364.3M $444.9M $36.1M --
Cash From Financing -$1.6B -$831.2M -$621.7M -$945.9M -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$59.4M $199M -$184.1M -$19.7M -$155.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $1.2B $791.5M $1.2B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $706.9M $911.6M $993.1M $1.1B
Depreciation & Amoritzation $217.8M $205.9M $214.4M $233.5M $263.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $611.4M $848.6M $842.8M $1.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $1.3M $7.8M $761.5K $2.6M $1.5M
Cash From Investing -$85.6M -$107.4M -$284.9M -$207.1M -$213.3M
 
Dividends Paid (Ex Special Dividend) $1.4B $1.2B $984.5M $981.2M $1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $183M $843M $499.8M $488.6M $338.5M
Cash From Financing -$1.3B -$381.7M -$604.1M -$625.9M -$1.1B
 
Beginning Cash (CF) $1.6B $1.7B $1.2B $1.4B $1.2B
Foreign Exchange Rate Adjustment $12.9M $12.1M -$14.5M -$8.2M -$29.5M
Additions / Reductions -$26.2M $134.5M -$54.9M $1.6M -$318.2M
Ending Cash (CF) $1.6B $1.9B $1.1B $1.4B $887.5M
 
Levered Free Cash Flow $1.3B $611.4M $848.6M $842.8M $1.1B

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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

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

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

Sell
6
ODC alert for Dec 10

Oil-Dri Corp. of America [ODC] is up 3.07% over the past day.

Buy
84
PAAS alert for Dec 10

Pan American Silver Corp. [PAAS] is up 0.5% over the past day.

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

Show me the best stock