Financhill
Sell
44

KNYJY Quote, Financials, Valuation and Earnings

Last price:
$24.22
Seasonality move :
-2.79%
Day range:
$24.21 - $24.49
52-week range:
$22.69 - $30.12
Dividend yield:
3.94%
P/E ratio:
23.51x
P/S ratio:
2.11x
P/B ratio:
8.76x
Volume:
44.9K
Avg. volume:
36.5K
1-year change:
-3.08%
Market cap:
$25.1B
Revenue:
$11.9B
EPS (TTM):
$1.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11.2B $11.4B $12.4B $11.5B $11.9B
Revenue Growth (YoY) 4.33% 1.57% 9.6% -7.54% 3.09%
 
Cost of Revenues $5.4B $5.4B $6B $5.7B $5.5B
Gross Profit $5.8B $6B $6.4B $5.8B $6.3B
Gross Profit Margin 51.79% 52.63% 51.48% 50.69% 53.41%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $790.6M $870.5M $832.1M $791.1M $837.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.5B $4.6B $4.9B $4.7B $5B
Operating Income $1.3B $1.4B $1.5B $1.1B $1.3B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.4B $1.4B $1.6B $1.1B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $312.2M $316.2M $352.7M $257.3M $297.3M
Net Income to Company $1.3B $1.4B $1.5B $1.1B $1.3B
 
Minority Interest in Earnings -$8.2M -$9.3M -$10.1M -$10.5M -$6.3M
Net Income to Common Excl Extra Items $1B $1.1B $1.2B $816.8M $1B
 
Basic EPS (Cont. Ops) $1.01 $1.03 $1.16 $0.79 $0.97
Diluted EPS (Cont. Ops) $1.01 $1.03 $1.16 $0.79 $0.97
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $1.7B $1.7B $1.9B $1.4B $1.6B
EBIT $1.4B $1.4B $1.6B $1.1B $1.3B
 
Revenue (Reported) $11.2B $11.4B $12.4B $11.5B $11.9B
Operating Income (Reported) $1.3B $1.4B $1.5B $1.1B $1.3B
Operating Income (Adjusted) $1.4B $1.4B $1.6B $1.1B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3B $3.1B $3B $3B $3B
Revenue Growth (YoY) 6.38% 1.72% -1.85% -0.87% 1.15%
 
Cost of Revenues $2.6B $2.6B $2.6B $2.6B $2.6B
Gross Profit $458.6M $457.7M $372.7M $419.2M $432.1M
Gross Profit Margin 15.16% 14.87% 12.34% 14% 14.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $69.2M $72.7M $66.7M $74.6M $80.8M
Operating Income $389.4M $385M $306M $344.6M $351.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $396.7M $396.6M $315.7M $348.1M $354.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.2M $89.3M $76M $78.3M $79.7M
Net Income to Company $424.4M $368.8M $285.2M $343.6M $365.2M
 
Minority Interest in Earnings -$2.6M -$1.8M -$805.9K -$2.3M -$3.1M
Net Income to Common Excl Extra Items $304.9M $305.7M $239.1M $267.5M $271.4M
 
Basic EPS (Cont. Ops) $0.29 $0.29 $0.23 $0.26 $0.26
Diluted EPS (Cont. Ops) $0.29 $0.29 $0.23 $0.26 $0.26
Weighted Average Basic Share $1B $1B $1B $1B $1B
Weighted Average Diluted Share $1B $1B $1B $1B $1B
 
EBITDA $473.3M $476.7M $388.7M $431.3M $444M
EBIT $404M $403.9M $322.1M $356.7M $363.2M
 
Revenue (Reported) $3B $3.1B $3B $3B $3B
Operating Income (Reported) $389.4M $385M $306M $344.6M $351.3M
Operating Income (Adjusted) $404M $403.9M $322.1M $356.7M $363.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.2B $12.4B $11.6B $11.8B $11.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6B $10.5B $10.3B $10.2B $5.4B
Gross Profit $1.6B $1.9B $1.4B $1.6B $6.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $273.2M $289.7M $276.8M $281.1M $5B
Operating Income $1.3B $1.6B $1.1B $1.3B $1.4B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.4B $1.6B $1.1B $1.3B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $308.3M $360M $257.8M $296.1M $317.2M
Net Income to Company $1.4B $1.5B $1.1B $1.3B $1.4B
 
Minority Interest in Earnings -$7.9M -$12.1M -$9.6M -$6.8M -$11.9M
Net Income to Common Excl Extra Items $1.1B $1.2B $843.6M $986.8M $1.1B
 
Basic EPS (Cont. Ops) $1.01 $1.18 $0.81 $0.95 $1.03
Diluted EPS (Cont. Ops) $1.01 $1.18 $0.81 $0.95 $1.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.7B $1.9B $1.4B $1.6B $1.7B
EBIT $1.4B $1.6B $1.2B $1.3B $1.4B
 
Revenue (Reported) $11.2B $12.4B $11.6B $11.8B $11.9B
Operating Income (Reported) $1.3B $1.6B $1.1B $1.3B $1.4B
Operating Income (Adjusted) $1.4B $1.6B $1.2B $1.3B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.2B $9.3B $8.5B $8.8B $8.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.1B $7.9B $7.6B $7.7B $7.6B
Gross Profit $1.2B $1.3B $905.2M $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $200.9M $217.6M $205.8M $213.8M $234.5M
Operating Income $954.5M $1.1B $699.5M $909.4M $996.6M
 
Net Interest Expenses $220.3K -- $9.9M -- --
EBT. Incl. Unusual Items $961.5M $1.1B $699.1M $917.5M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $216.4M $258.5M $164.2M $206.4M $226.3M
Net Income to Company $989.1M $1.1B $668.9M $912.3M $1B
 
Minority Interest in Earnings -$4.6M -$7.2M -$6.9M -$3.1M -$8.8M
Net Income to Common Excl Extra Items $740.8M $883.3M $528.3M $708.1M $770.4M
 
Basic EPS (Cont. Ops) $0.71 $0.85 $0.51 $0.68 $0.74
Diluted EPS (Cont. Ops) $0.71 $0.85 $0.51 $0.68 $0.74
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 $1.2B $1.4B $946.2M $1.2B $1.3B
EBIT $987.9M $1.2B $740.5M $949.7M $1B
 
Revenue (Reported) $8.2B $9.3B $8.5B $8.8B $8.8B
Operating Income (Reported) $954.5M $1.1B $699.5M $909.4M $996.6M
Operating Income (Adjusted) $987.9M $1.2B $740.5M $949.7M $1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $742M $563.2M $555.2M $531.4M $469.2M
Short Term Investments $1.8B $2.7B $2.7B $1.6B $1.4B
Accounts Receivable, Net $2.5B $2.7B $2.7B $2.9B $2.8B
Inventory $696.7M $711.2M $768.2M $880.4M $886.8M
Prepaid Expenses $29.8M $23M $44.4M $24.2M $20.7M
Other Current Assets -- $123K -- $107.2K -$110.5K
Total Current Assets $6.5B $7.5B $7.8B $6.8B $6.4B
 
Property Plant And Equipment $831.4M $873.3M $834.1M $768.7M $861.9M
Long-Term Investments -- -- -- -- --
Goodwill $1.5B $1.6B $1.6B $1.5B $1.6B
Other Intangibles $278.1M $274.5M $245.5M $223.3M $317.5M
Other Long-Term Assets -$112K $123K $113.2K -$107.2K $110.5K
Total Assets $9.6B $10.8B $11B $9.7B $9.7B
 
Accounts Payable $907.1M $1.1B $1.5B $1.2B $1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $116.2M $318.4M $122.6M $113.8M $122.6M
Other Current Liabilities $112K -- $226.4K -$107.2K --
Total Current Liabilities $5.1B $6B $6.4B $5.8B $5.6B
 
Long-Term Debt $179.3M -- $226.4M $214.5M $221.1M
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $6.9B $7.4B $6.7B $6.6B
 
Common Stock $74.2M $81.4M $75M $71M $73.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.6B $3.9B $3.6B $3B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $22.4M $27.8M $28.3M $32.1M $37.5M
Total Equity $3.6B $3.9B $3.6B $3.1B $3.1B
 
Total Liabilities and Equity $9.6B $10.8B $11B $9.7B $9.7B
Cash and Short Terms $2.5B $3.2B $3.3B $2.1B $1.9B
Total Debt $194.5M $1.7M $230.3M $223.7M $224.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $566.7M $505.8M $606M $471M $475.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.7B $2.6B $2.7B $2.8B
Inventory $752.4M $781.4M $919.9M $902.1M $973.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $116K -- -- $111.7K
Total Current Assets $7B $7.4B $6.7B $6.1B $6.1B
 
Property Plant And Equipment $810.8M $836.2M $731.8M $787.4M $917.8M
Long-Term Investments -- -- -- -- --
Goodwill $1.6B $1.6B $1.4B $1.6B $1.7B
Other Intangibles $256.4M $251.4M $207.4M $320.2M $381.5M
Other Long-Term Assets $234.8K $116K -- -- -$111.7K
Total Assets $10.2B $10.5B $9.5B $9.2B $9.6B
 
Accounts Payable $1B $1.2B $1.4B $973.2M $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -$105.9K --
Total Current Liabilities $5.7B $6.2B $5.9B $5.6B $5.8B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.8B $7.1B $6.7B $6.5B $6.7B
 
Common Stock $77.7M $76.8M $65.1M $70.1M $73.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $26.5M $26.2M $27.7M $34.2M $45.2M
Total Equity $3.4B $3.4B $2.7B $2.7B $2.9B
 
Total Liabilities and Equity $10.2B $10.5B $9.5B $9.2B $9.6B
Cash and Short Terms $566.7M $505.8M $606M $471M $475.8M
Total Debt $584.7M $643.3M $541.4M $589.3M $672.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.3B $1.4B $1.5B $1.1B $1.3B
Depreciation & Amoritzation $270.4M $272.9M $288.7M $273.5M $291.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.8B $1.9B $560.5M $1.2B
 
Capital Expenditures $109.7M $100.5M $114.2M $106.7M $160.4M
Cash Acquisitions -$26.6M -$30.7M -$24M -$33.3M -$186.4M
Cash From Investing -$136.4M -$125.4M -$125.4M -$139.8M -$345.8M
 
Dividends Paid (Ex Special Dividend) -$953.5M -$1B -$1.4B -$1.1B -$979.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$54.2M -$52.7M --
Other Financing Activities -$358.8M -$849.7M -$295.7M $788.1M $47.2M
Cash From Financing -$1.3B -$1.9B -$1.7B -$411.8M -$932.5M
 
Beginning Cash (CF) $712M $756.5M $541.8M $517.2M $536.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.8M -$210.2M $19.9M $8.9M -$57.2M
Ending Cash (CF) $741.6M $522.9M $580.2M $522.6M $459.6M
 
Levered Free Cash Flow $1.3B $1.7B $1.8B $453.8M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $396.1M $420.3M $418.6M $386.9M --
Depreciation & Amoritzation $64.2M $74.2M $78.6M $77.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $310M $569.7M -$18M $371.8M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$46.6M -$42.4M -$45.5M -$61.4M --
 
Dividends Paid (Ex Special Dividend) $24.1M -$4.8M -$51.4M $5.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $127M -- -- -- --
Repurchase of Common Stock -- -$54.2M -$52.7M -- --
Other Financing Activities -$436.5M -$478.7M -$54.9M -$452.6M --
Cash From Financing -$285.4M -$468.9M -$43.3M -$327.1M --
 
Beginning Cash (CF) $564.5M $514.2M $621.1M $484.5M --
Foreign Exchange Rate Adjustment -$1.4M $5.7M -$15M -$5.2M --
Additions / Reductions -$22M $58.3M -$106.9M -$16.7M --
Ending Cash (CF) $522.9M $580.2M $522.6M $459.6M --
 
Levered Free Cash Flow $310M $569.7M -$18M $371.8M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $1.5B $1.1B $1.3B $1.4B
Depreciation & Amoritzation $283.2M $278.7M $269.1M $293.2M $314.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $1.6B $1.1B $831.2M $1.2B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$104.4M -$129.6M -$136.7M -$329.9M -$268.9M
 
Dividends Paid (Ex Special Dividend) -$1B -$1.4B -$1.1B -$1B -$990.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$54.2M -- --
Other Financing Activities -$806.9M -$253.5M $364.3M $444.9M $36.1M
Cash From Financing -$1.8B -$1.5B -$837.4M -$648.7M -$965M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$102M -$60.4M $174.1M -$147.4M -$6.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $1.6B $1.1B $831.2M $1.2B
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 $1B
Depreciation & Amoritzation $272.9M $288.7M $273.5M $291.7M $237M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $1.9B $560.5M $1.2B $855.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$125.4M -$125.4M -$139.8M -$345.8M -$207.5M
 
Dividends Paid (Ex Special Dividend) -$1B -$1.4B -$1.1B -$979.7M -$995.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$54.2M -$52.7M -- --
Other Financing Activities -$849.7M -$295.7M $788.1M $47.2M $488.6M
Cash From Financing -$1.9B -$1.7B -$411.8M -$932.5M -$637.9M
 
Beginning Cash (CF) $2.5B $2.2B $2.3B $1.7B $1.4B
Foreign Exchange Rate Adjustment -$23.3M $18.5M -$3.5M -$19.7M -$8.4M
Additions / Reductions -$210.2M $19.9M $8.9M -$57.2M $10M
Ending Cash (CF) $2.3B $2.2B $2.3B $1.6B $1.4B
 
Levered Free Cash Flow $1.8B $1.9B $560.5M $1.2B $855.4M

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