Financhill
Sell
48

KMB Quote, Financials, Valuation and Earnings

Last price:
$108.14
Seasonality move :
4.06%
Day range:
$104.52 - $107.83
52-week range:
$96.26 - $150.45
Dividend yield:
4.68%
P/E ratio:
17.74x
P/S ratio:
2.08x
P/B ratio:
23.78x
Volume:
5.6M
Avg. volume:
6.5M
1-year change:
-19.21%
Market cap:
$35.7B
Revenue:
$16.4B
EPS (TTM):
$6.07
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $19.4B $20.2B $17.1B $20.1B $16.4B
Revenue Growth (YoY) 1.57% 3.78% -15.01% 16.98% -18%
 
Cost of Revenues $13.3B $14B $10.9B $12.7B $10.5B
Gross Profit $6.1B $6.2B $6.3B $7.3B $5.9B
Gross Profit Margin 31.6% 30.83% 36.56% 36.51% 36.01%
 
R&D Expenses $269M $292M $1.9B $338M --
Selling, General & Admin $3.4B $3.6B $4B $4.3B $3.5B
Other Inc / (Exp) -$86M -$73M -$754M -$158M --
Operating Expenses $3.3B $3.6B $3.6B $4.1B $3.5B
Operating Income $2.9B $2.6B $2.7B $3.2B $2.4B
 
Net Interest Expenses $256M $282M $293M $270M $256M
EBT. Incl. Unusual Items $2.2B $2.3B $1.6B $2.9B $2.1B
Earnings of Discontinued Ops. -- -- $305M -- $400M
Income Tax Expense $479M $495M $343M $565M $599M
Net Income to Company $1.8B $2B $1.8B $2.6B $2B
 
Minority Interest in Earnings $30M $27M -- $33M $28M
Net Income to Common Excl Extra Items $1.8B $2B $1.5B $2.6B $1.6B
 
Basic EPS (Cont. Ops) $5.38 $5.73 $5.22 $7.58 $6.09
Diluted EPS (Cont. Ops) $5.35 $5.72 $5.21 $7.55 $6.07
Weighted Average Basic Share $337.3M $337.4M $337.8M $335.6M --
Weighted Average Diluted Share $338.8M $338.3M $338.8M $337M $333.2M
 
EBITDA $3.6B $3.4B $3.4B $4B $3.2B
EBIT $2.9B $2.6B $2.7B $3.2B $2.4B
 
Revenue (Reported) $19.4B $20.2B $17.1B $20.1B $16.4B
Operating Income (Reported) $2.9B $2.6B $2.7B $3.2B $2.4B
Operating Income (Adjusted) $2.9B $2.6B $2.7B $3.2B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5B $5B $5B $4.9B $4.1B
Revenue Growth (YoY) 2.67% -0.02% 0.12% -0.85% -17.21%
 
Cost of Revenues $3.5B $3.3B $3.2B $3.2B $2.6B
Gross Profit $1.5B $1.6B $1.7B $1.7B $1.5B
Gross Profit Margin 30.05% 32.78% 34.95% 35.37% 35.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $911M $916M $993M $1.1B $955M
Other Inc / (Exp) -$15M -$24M -$18M -$16M --
Operating Expenses $878M $916M $993M $1.1B $955M
Operating Income $614M $711M $744M $654M $510M
 
Net Interest Expenses $64M $76M $70M $64M $60M
EBT. Incl. Unusual Items $444M $619M $614M $479M $436M
Earnings of Discontinued Ops. -- -- -- -- $119M
Income Tax Expense $93M $139M $155M $71M $104M
Net Income to Company $361M $515M $512M $452M $510M
 
Minority Interest in Earnings $4M $8M $3M $5M $11M
Net Income to Common Excl Extra Items $361M $515M $512M $452M $391M
 
Basic EPS (Cont. Ops) $1.06 $1.50 $1.51 $1.35 $1.50
Diluted EPS (Cont. Ops) $1.06 $1.50 $1.50 $1.34 $1.50
Weighted Average Basic Share $336.8M $337.5M $337.1M $331.8M --
Weighted Average Diluted Share $338.2M $338.5M $339M $334.4M $333.1M
 
EBITDA $808M $897M $931M $871M $699M
EBIT $614M $711M $744M $654M $510M
 
Revenue (Reported) $5B $5B $5B $4.9B $4.1B
Operating Income (Reported) $614M $711M $744M $654M $510M
Operating Income (Adjusted) $614M $711M $744M $654M $510M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $19.4B $20.2B $20.4B $18.5B $17.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.3B $14B $13.4B $11.6B $11.1B
Gross Profit $6.1B $6.2B $7B $6.8B $6.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4B $3.6B $4B $4.3B $3.6B
Other Inc / (Exp) -$86M -$73M -$754M -$158M --
Operating Expenses $3.3B $3.6B $4B $4.1B $3.6B
Operating Income $2.9B $2.7B $3.1B $2.7B $2.5B
 
Net Interest Expenses $256M $282M $293M $270M $256M
EBT. Incl. Unusual Items $2.2B $2.3B $2B $2.7B $2.2B
Earnings of Discontinued Ops. -- -- -- $181M $297M
Income Tax Expense $479M $495M $453M $502M $633M
Net Income to Company $1.8B $2B $1.8B $2.6B $2B
 
Minority Interest in Earnings $30M $27M -- $33M $28M
Net Income to Common Excl Extra Items $1.8B $2B $1.8B $2.4B $1.8B
 
Basic EPS (Cont. Ops) $5.38 $5.73 $5.23 $7.58 $6.09
Diluted EPS (Cont. Ops) $5.36 $5.72 $5.21 $7.55 $6.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.6B $3.4B $3.8B $3.5B $3.3B
EBIT $2.9B $2.7B $3.1B $2.7B $2.5B
 
Revenue (Reported) $19.4B $20.2B $20.4B $18.5B $17.2B
Operating Income (Reported) $2.9B $2.7B $3.1B $2.7B $2.5B
Operating Income (Adjusted) $2.9B $2.7B $3.1B $2.7B $2.5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $20.2B $20.4B $18.5B $17.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14B $13.4B $11.6B $11.1B --
Gross Profit $6.2B $7B $6.8B $6.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $4B $4.3B $3.6B --
Other Inc / (Exp) -$73M -$754M -$158M -$35M --
Operating Expenses $3.6B $4B $4.1B $3.6B --
Operating Income $2.7B $3.1B $2.7B $2.5B --
 
Net Interest Expenses $282M $293M $270M $256M --
EBT. Incl. Unusual Items $2.3B $2B $2.7B $2.2B --
Earnings of Discontinued Ops. -- -- $181M $297M --
Income Tax Expense $495M $453M $502M $633M --
Net Income to Company $2B $1.8B $2.6B $2B --
 
Minority Interest in Earnings $27M -- $33M $28M --
Net Income to Common Excl Extra Items $2B $1.8B $2.4B $1.8B --
 
Basic EPS (Cont. Ops) $5.73 $5.23 $7.58 $6.09 --
Diluted EPS (Cont. Ops) $5.72 $5.21 $7.55 $6.07 --
Weighted Average Basic Share $1.3B $1.4B $1.3B $995.7M --
Weighted Average Diluted Share $1.4B $1.4B $1.3B $1.3B --
 
EBITDA $3.4B $3.8B $3.5B $3.3B --
EBIT $2.7B $3.1B $2.7B $2.5B --
 
Revenue (Reported) $20.2B $20.4B $18.5B $17.2B --
Operating Income (Reported) $2.7B $3.1B $2.7B $2.5B --
Operating Income (Adjusted) $2.7B $3.1B $2.7B $2.5B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $270M $427M $1.2B $1.2B $688M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $2.1B $1.7B $1.9B $1.9B
Inventory $2.2B $2.3B $1.5B $1.8B $1.5B
Prepaid Expenses -- -- $238M $303M --
Other Current Assets $849M $753M $520M $728M --
Total Current Assets $5.6B $5.7B $5.7B $5.6B $5.3B
 
Property Plant And Equipment $8.6B $8.4B $7B $7.9B $6.8B
Long-Term Investments $290M $238M $306M $314M $330M
Goodwill $1.8B $2.1B $2.1B $2B --
Other Intangibles $810M $851M $197M $87M --
Other Long-Term Assets $1.2B $1.2B $1.1B $1.1B --
Total Assets $17.8B $18B $17.3B $16.5B $17.1B
 
Accounts Payable $3.8B $3.8B $3.2B $3.7B $3.4B
Accrued Expenses $1.2B $1.2B $1.4B $1.3B --
Current Portion Of Long-Term Debt $433M $844M $567M $568M --
Current Portion Of Capital Lease Obligations $130M $127M $130M $131M --
Other Current Liabilities $397M $601M $494M $554M --
Total Current Liabilities $6.7B $7.3B $6.9B $7B $7.1B
 
Long-Term Debt $8.5B $8B $7.7B $7.2B $6.5B
Capital Leases -- -- -- -- --
Total Liabilities $17.1B $17B $16.3B $15.5B $15.4B
 
Common Stock $473M $473M $473M $473M --
Other Common Equity Adj -$3.2B -$3.7B -$3.6B -$3.8B --
Common Equity $514M $547M $915M $840M $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $249M $411M $179M $172M $150M
Total Equity $763M $958M $1.1B $1B $1.7B
 
Total Liabilities and Equity $17.8B $18B $17.3B $16.5B $17.1B
Cash and Short Terms $270M $427M $1.2B $1.2B $688M
Total Debt $9B $8.8B $8.2B $7.7B $7.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $270M $427M $1.1B $1.2B $688M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $2.1B $2B $1.9B $1.9B
Inventory $2.2B $2.3B $2B $1.8B $1.5B
Prepaid Expenses -- -- -- $303M --
Other Current Assets $849M $753M $520M $728M --
Total Current Assets $5.6B $5.7B $5.7B $5.6B $5.3B
 
Property Plant And Equipment $8.6B $8.4B $8.4B $7.9B $6.8B
Long-Term Investments $290M $238M $306M $314M $330M
Goodwill $1.8B $2.1B $2.1B $2B --
Other Intangibles $810M $851M $197M $87M --
Other Long-Term Assets $1.2B $1.2B $1.1B $1.1B --
Total Assets $17.8B $18B $17.3B $16.5B $17.1B
 
Accounts Payable $3.8B $3.8B $3.7B $3.7B $3.4B
Accrued Expenses $1.2B $1.2B $1.4B $1.3B --
Current Portion Of Long-Term Debt $433M $844M $567M $568M --
Current Portion Of Capital Lease Obligations $130M $127M $130M $131M --
Other Current Liabilities $397M $601M $494M $554M --
Total Current Liabilities $6.7B $7.3B $6.9B $7B $7.1B
 
Long-Term Debt $8.5B $8B $7.8B $7.2B $6.5B
Capital Leases -- -- -- -- --
Total Liabilities $17.1B $17B $16.3B $15.5B $15.4B
 
Common Stock $473M $473M $473M $473M --
Other Common Equity Adj -$3.2B -$3.7B -$3.6B -$3.8B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $249M $411M $179M $172M $150M
Total Equity $763M $958M $1.1B $1B $1.7B
 
Total Liabilities and Equity $17.8B $18B $17.3B $16.5B $17.1B
Cash and Short Terms $270M $427M $1.1B $1.2B $688M
Total Debt $9B $8.8B $8.3B $7.7B $7.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.8B $2B $1.8B $2.6B $2B
Depreciation & Amoritzation $766M $754M $753M $781M $805M
Stock-Based Compensation $26M $150M $169M $131M $140M
Change in Accounts Receivable -$37M -$151M $127M $48M --
Change in Inventories -$417M -$76M $290M $10M --
Cash From Operations $2.7B $2.7B $3.5B $3.2B $2.8B
 
Capital Expenditures $1B $876M $766M $721M $1.1B
Cash Acquisitions -- $46M -- -- --
Cash From Investing -$1.1B -$785M -$418M -$100M -$951M
 
Dividends Paid (Ex Special Dividend) $1.5B $1.6B $1.6B $1.6B $1.7B
Special Dividend Paid
Long-Term Debt Issued $605M -- $363M -- --
Long-Term Debt Repaid -$269M -$312M -$475M -$554M --
Repurchase of Common Stock $400M $100M $225M $1B $141M
Other Financing Activities -$84M -$145M -$80M -$121M --
Cash From Financing -$1.7B -$1.8B -$2.4B -$3.2B -$2.2B
 
Beginning Cash (CF) $270M $427M $1.2B $1.2B $688M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$33M $157M $666M -$72M -$320M
Ending Cash (CF) $226M $553M $1.8B $1.1B $401M
 
Levered Free Cash Flow $1.7B $1.9B $2.8B $2.5B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $361M $515M $512M $452M $510M
Depreciation & Amoritzation $194M $186M $187M $217M $189M
Stock-Based Compensation -$4M $49M $38M $21M $25M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $991M $1.2B $817M $972M
 
Capital Expenditures $273M $197M $217M $209M $397M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$320M -$268M -$152M -$194M -$301M
 
Dividends Paid (Ex Special Dividend) $383M $391M $399M $408M $418M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $600M -- $6M -- --
Long-Term Debt Repaid -- -- -$125M -- --
Repurchase of Common Stock $7M $26M $130M $248M $1M
Other Financing Activities -$27M -$18M -$24M -$37M --
Cash From Financing -$755M -$651M -$754M -$686M -$608M
 
Beginning Cash (CF) $270M $427M $1.1B $1.2B $688M
Foreign Exchange Rate Adjustment -$3M -$7M -$30M -$27M $4M
Additions / Reductions -$16M $65M $279M -$90M $67M
Ending Cash (CF) $251M $485M $1.3B $1.1B $759M
 
Levered Free Cash Flow $789M $794M $998M $608M $575M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.8B $2B $1.8B $2.6B $2B
Depreciation & Amoritzation $766M $754M $753M $781M $805M
Stock-Based Compensation $26M $150M $169M $131M $140M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $2.7B $3.5B $3.2B $2.8B
 
Capital Expenditures $1B $876M $766M $721M $1.1B
Cash Acquisitions -- $46M -- -- --
Cash From Investing -$1.1B -$785M -$418M -$100M -$951M
 
Dividends Paid (Ex Special Dividend) $1.5B $1.6B $1.6B $1.6B $1.7B
Special Dividend Paid
Long-Term Debt Issued $605M -- $363M -- --
Long-Term Debt Repaid -$269M -$312M -- -$554M --
Repurchase of Common Stock $400M $100M $225M $1B $141M
Other Financing Activities -$84M -$145M -$80M -$121M --
Cash From Financing -$1.7B -$1.8B -$2.4B -$3.2B -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$33M $157M $666M -$72M -$320M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $1.9B $2.8B $2.5B $1.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $2B $1.8B $2.6B $2B --
Depreciation & Amoritzation $754M $753M $781M $805M --
Stock-Based Compensation $150M $169M $131M $140M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $3.5B $3.2B $2.8B --
 
Capital Expenditures $876M $766M $721M $1.1B --
Cash Acquisitions $46M -- -- -- --
Cash From Investing -$785M -$418M -$100M -$951M --
 
Dividends Paid (Ex Special Dividend) $1.6B $1.6B $1.6B $1.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $363M -- -- --
Long-Term Debt Repaid -$312M -$475M -$554M -$250M --
Repurchase of Common Stock $100M $225M $1B $141M --
Other Financing Activities -$145M -$80M -$121M -$76M --
Cash From Financing -$1.8B -$2.4B -$3.2B -$2.2B --
 
Beginning Cash (CF) $1.6B $3B $4.3B $2.5B --
Foreign Exchange Rate Adjustment -$31M -$84M -$40M $33M --
Additions / Reductions $157M $666M -$72M -$320M --
Ending Cash (CF) $1.7B $3.6B $4.2B $2.2B --
 
Levered Free Cash Flow $1.9B $2.8B $2.5B $1.6B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock