Financhill
Sell
26

KMP.UN.TO Quote, Financials, Valuation and Earnings

Last price:
$16.12
Seasonality move :
2.03%
Day range:
$16.17 - $16.38
52-week range:
$15.48 - $19.80
Dividend yield:
4.43%
P/E ratio:
3.72x
P/S ratio:
5.33x
P/B ratio:
0.61x
Volume:
366K
Avg. volume:
260.4K
1-year change:
-11.35%
Market cap:
$2B
Revenue:
$363.4M
EPS (TTM):
$4.37
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $262.3M $292M $330.6M $345.9M $363.4M
Revenue Growth (YoY) 5.68% 11.3% 13.24% 4.63% 5.04%
 
Cost of Revenues $97.7M $108.3M $122.5M $124.8M $125.2M
Gross Profit $164.6M $183.7M $208.1M $221.2M $238.1M
Gross Profit Margin 62.74% 62.92% 62.95% 63.93% 65.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $54.7M $212.7M $13.4M $164.3M $248.6M
Operating Expenses $7.4M $43.8M -$14.7M $26.5M $16M
Operating Income $157.2M $139.9M $222.8M $194.6M $222.1M
 
Net Interest Expenses $48.4M $51.7M $61.6M $69.3M $79.7M
EBT. Incl. Unusual Items $155.6M $327.9M $141.3M $299.5M $388.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.6M $42.4M $18.8M $33.2M -$279M
Net Income to Company $146M $285.5M $122.5M $266.3M $667.8M
 
Minority Interest in Earnings $16K $13K $16K $10K --
Net Income to Common Excl Extra Items $146M $285.5M $122.5M $266.3M $667.8M
 
Basic EPS (Cont. Ops) $1.40 $2.56 $1.03 $2.19 $5.43
Diluted EPS (Cont. Ops) $1.40 $2.56 $1.02 $2.19 $5.42
Weighted Average Basic Share $104.3M $111.5M $119.5M $121.5M $122.9M
Weighted Average Diluted Share $104.5M $111.6M $119.7M $121.7M $123.1M
 
EBITDA $157.9M $140.5M $223.4M $195.3M $223.2M
EBIT $157.2M $139.9M $222.8M $194.6M $222.1M
 
Revenue (Reported) $262.3M $292M $330.6M $345.9M $363.4M
Operating Income (Reported) $157.2M $139.9M $222.8M $194.6M $222.1M
Operating Income (Adjusted) $157.2M $139.9M $222.8M $194.6M $222.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $76.5M $85.8M $89.8M $93.3M $98.2M
Revenue Growth (YoY) 14.53% 12.07% 4.76% 3.81% 5.31%
 
Cost of Revenues $25.9M $28.7M $29.2M $29.6M $31M
Gross Profit $50.6M $57.1M $60.7M $63.6M $67.3M
Gross Profit Margin 66.12% 66.56% 67.53% 68.23% 68.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $21.7M -$32.7M $39.7M $35.1M --
Operating Expenses $8.3M -$3.7M $3.9M $20.6M -$1.1M
Operating Income $42.3M $60.8M $56.8M $43.1M $68.3M
 
Net Interest Expenses $13.2M $16.3M $17.8M $20.3M $21.7M
EBT. Incl. Unusual Items $54.9M $3.2M $77.5M $74M $41.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.3M -$446K $9.2M $11.3M --
Net Income to Company $46.6M $3.6M $68.3M $62.7M $41.9M
 
Minority Interest in Earnings $4K $5K $3K -- --
Net Income to Common Excl Extra Items $46.6M $3.6M $68.3M $62.7M $41.9M
 
Basic EPS (Cont. Ops) $0.41 $0.03 $0.56 $0.51 $0.34
Diluted EPS (Cont. Ops) $0.41 $0.03 $0.56 $0.51 $0.34
Weighted Average Basic Share $114.1M $120.1M $121.7M $123.1M $124.1M
Weighted Average Diluted Share $114.3M $120.3M $121.8M $123.3M $124.4M
 
EBITDA $42.5M $60.9M $56.9M $43.3M $68.6M
EBIT $42.3M $60.8M $56.8M $43.1M $68.3M
 
Revenue (Reported) $76.5M $85.8M $89.8M $93.3M $98.2M
Operating Income (Reported) $42.3M $60.8M $56.8M $43.1M $68.3M
Operating Income (Adjusted) $42.3M $60.8M $56.8M $43.1M $68.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $281.7M $322.9M $346.3M $356.3M $378.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $104.4M $120.3M $125.6M $124.1M $128.8M
Gross Profit $177.3M $202.7M $220.6M $232.1M $249.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $186.4M $107.6M $158.3M $208.7M --
Operating Expenses $31.8M -$8.5M $27.9M $33.9M $9M
Operating Income $145.5M $211.2M $192.7M $198.3M $240.5M
 
Net Interest Expenses $50M $58M $68.1M $77.7M $82.7M
EBT. Incl. Unusual Items $297.7M $233.3M $292M $346.4M $220.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.4M $26.2M $35.5M $42M -$319.9M
Net Income to Company $259.3M $207.1M $256.5M $304.4M $540.3M
 
Minority Interest in Earnings $12K $16K $14K -- --
Net Income to Common Excl Extra Items $259.3M $207.1M $256.5M $304.4M $540.3M
 
Basic EPS (Cont. Ops) $2.36 $1.77 $2.11 $2.48 $4.47
Diluted EPS (Cont. Ops) $2.36 $1.77 $2.11 $2.48 $4.37
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $146.2M $211.8M $193.3M $199.3M $241.6M
EBIT $145.5M $211.2M $192.7M $198.3M $240.5M
 
Revenue (Reported) $281.7M $322.9M $346.3M $356.3M $378.3M
Operating Income (Reported) $145.5M $211.2M $192.7M $198.3M $240.5M
Operating Income (Adjusted) $145.5M $211.2M $192.7M $198.3M $240.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $214.7M $245.7M $261.3M $271.6M $286.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $79M $91M $94.2M $93.5M $97.1M
Gross Profit $135.7M $154.6M $167.2M $178.1M $189.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $156.8M $51.7M $196.6M $241M $64.2M
Operating Expenses $29M -$23.3M $19.4M $26.7M $19.7M
Operating Income $106.7M $178M $147.8M $151.4M $169.8M
 
Net Interest Expenses $38M $44.3M $50.8M $59.2M $62.1M
EBT. Incl. Unusual Items $242.4M $147.8M $298.5M $345.4M $176.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.7M $15.5M $32.1M $40.9M --
Net Income to Company $210.7M $132.3M $266.3M $304.4M $176.9M
 
Minority Interest in Earnings $9K $12K $10K -- --
Net Income to Common Excl Extra Items $210.7M $132.3M $266.3M $304.4M $176.9M
 
Basic EPS (Cont. Ops) $1.91 $1.11 $2.20 $2.48 $1.43
Diluted EPS (Cont. Ops) $1.91 $1.11 $2.19 $2.48 $1.43
Weighted Average Basic Share $331.4M $357.5M $363.6M $368.2M $371.9M
Weighted Average Diluted Share $331.8M $358M $364.2M $368.9M $372.7M
 
EBITDA $107.1M $178.4M $148.2M $152.2M $170.6M
EBIT $106.7M $178M $147.8M $151.4M $169.8M
 
Revenue (Reported) $214.7M $245.7M $261.3M $271.6M $286.6M
Operating Income (Reported) $106.7M $178M $147.8M $151.4M $169.8M
Operating Income (Adjusted) $106.7M $178M $147.8M $151.4M $169.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.4M $7.9M $10.5M $15.3M $13.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $790K $809K $1.5M $1.4M $1.4M
Inventory $9K $212K $4.6M $4.7M $464K
Prepaid Expenses $10.3M $9.4M $9.8M $9.3M $9.9M
Other Current Assets -- -- -- -- --
Total Current Assets $26.3M $25.3M $34.5M $41M $31.4M
 
Property Plant And Equipment $8.3M $7.9M $7.9M $9.9M $9.6M
Long-Term Investments -- -- $100K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $4.4M $4.3M $6.5M $14.6M
Total Assets $3.8B $4.6B $4.9B $5.1B $5.4B
 
Accounts Payable $40M $53.1M $44M $35.3M $45.1M
Accrued Expenses $3.4M $3.9M $4.3M $5.4M $5.8M
Current Portion Of Long-Term Debt $242.7M $314.5M $435.1M $399.1M $381.2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $70M $66.7M
Total Current Liabilities $308.6M $451.2M $624M $500.9M $575.1M
 
Long-Term Debt $1.4B $1.8B $1.7B $1.8B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $2B $2.5B $2.6B $2.6B $2.4B
 
Common Stock $1.1B $1.2B $1.4B $1.4B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity $1.8B $2.1B $2.3B $2.5B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $129K $142K $162K -- --
Total Equity $1.8B $2.1B $2.3B $2.5B $3.1B
 
Total Liabilities and Equity $3.8B $4.6B $4.9B $5.1B $5.4B
Cash and Short Terms $9.4M $7.9M $10.5M $15.3M $13.7M
Total Debt $1.7B $2B $2.1B $2.2B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $8M $11.4M $12.2M $12.8M $9.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.5M $8.9M $7M $7.2M --
Inventory -- $7.1M $4.5M $4M $1.4M
Prepaid Expenses $13.9M $15.2M $15.3M $15.4M --
Other Current Assets -- -- $44.7M $8.2M --
Total Current Assets $28.5M $42.6M $43.1M $39.4M $43M
 
Property Plant And Equipment $7.9M $8.1M $8.5M $9.5M $9.2M
Long-Term Investments -- $100K -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.4M -$11K -- -- --
Total Assets $4.3B $4.9B $5.1B $5.4B $5.7B
 
Accounts Payable $41.5M $41.2M $28.8M $25.5M --
Accrued Expenses $3.6M $4M $4.9M $5.7M --
Current Portion Of Long-Term Debt $363.7M $439M $425.5M $347.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $81.2M --
Total Current Liabilities $459.4M $612.2M $532.2M $523.7M $554.6M
 
Long-Term Debt $1.5B $1.6B $1.8B $1.8B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.6B $2.6B $2.7B $2.4B
 
Common Stock $1.2B $1.3B $1.4B $1.4B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $138K $158K -- -- --
Total Equity $2B $2.3B $2.5B $2.7B $3.2B
 
Total Liabilities and Equity $4.3B $4.9B $5.1B $5.4B $5.7B
Cash and Short Terms $8M $11.4M $12.2M $12.8M $9.9M
Total Debt $1.9B $2B $2.1B $2.2B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $146M $285.5M $122.5M $266.3M $667.8M
Depreciation & Amoritzation $717K $573K $573K $669K $1.1M
Stock-Based Compensation $1.7M $2.1M $2.2M $2.7M $3.2M
Change in Accounts Receivable $2.5M -$1.2M -$1.8M $2M $253K
Change in Inventories -- -- -- -$74K $4.2M
Cash From Operations $123.5M $140.9M $125.3M $139.7M $160.1M
 
Capital Expenditures $69.7M $76.8M $93.9M $98.4M $93.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$357.9M -$497.2M -$277.1M -$70.1M -$124.9M
 
Dividends Paid (Ex Special Dividend) $49.6M $51.5M $59.1M $57.2M $60.5M
Special Dividend Paid
Long-Term Debt Issued $480.1M $490M $438.4M $395.6M $335.8M
Long-Term Debt Repaid -$262.6M -$182M -$311.5M -$394.1M -$302.1M
Repurchase of Common Stock -- -- -- $137K $276K
Other Financing Activities -$7.6M -$4.1M -$5.9M -$8M -$8.3M
Cash From Financing $224.4M $354.9M $154.4M -$64.9M -$36.8M
 
Beginning Cash (CF) $9.4M $7.9M $10.5M $15.3M $13.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10M -$1.5M $2.6M $4.8M -$1.7M
Ending Cash (CF) -$585K $6.4M $13.1M $20.1M $12M
 
Levered Free Cash Flow $53.9M $64M $31.4M $41.3M $66.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $46.6M $3.6M $68.3M $62.7M $41.9M
Depreciation & Amoritzation $139K $174K $132K $261K $264K
Stock-Based Compensation $496K $595K $645K $714K $839K
Change in Accounts Receivable $1.3M -$1M $197K -$131K -$17K
Change in Inventories -- -$2.3M $997K $635K $14K
Cash From Operations $39.8M $30.4M $33M $39.3M $37.6M
 
Capital Expenditures $22.7M $31.8M $23.3M $25.5M $26.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$41.6M -$53.3M -$24.1M -$28.8M -$63.1M
 
Dividends Paid (Ex Special Dividend) $12.8M $14.8M $15.1M $15.3M $15.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $54.9M $70.4M $96.5M $147.1M --
Long-Term Debt Repaid -$41.3M -$41.2M -$88.3M -$138.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.1M $252K -$1.3M -$1.9M --
Cash From Financing -$509K $25M -$7.4M -$8.4M $24.3M
 
Beginning Cash (CF) $8M $11.4M $12.2M $12.8M $9.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.3M $2.2M $1.5M $2.1M -$1.2M
Ending Cash (CF) $5.7M $13.6M $13.7M $14.9M $8.7M
 
Levered Free Cash Flow $17.1M -$1.4M $9.8M $13.8M $11.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $259.3M $207.1M $256.5M $304.4M $540.3M
Depreciation & Amoritzation $640K $610K $527K $1.1M $1.1M
Stock-Based Compensation $1.9M $2.3M $2.5M $3M $3.6M
Change in Accounts Receivable -$1.6M -$2.3M $1.9M -$262K -$762K
Change in Inventories -- -- -- $466K $2.6M
Cash From Operations $128.1M $125.8M $139M $147.1M $154.8M
 
Capital Expenditures $75.5M $93.7M $91.7M $99.2M $83.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$516.5M -$341.3M -$92.9M -$104.7M -$141.5M
 
Dividends Paid (Ex Special Dividend) $50.6M $57.2M $59.9M $57.4M $62M
Special Dividend Paid
Long-Term Debt Issued $485.1M $416.9M $476.8M $380M --
Long-Term Debt Repaid -$159.3M -$276.4M -$405.3M -$353.9M --
Repurchase of Common Stock -- -- -- $413K $501K
Other Financing Activities -$3.3M -$5.3M -$11.6M -$6.4M --
Cash From Financing $372.4M $218.9M -$45.3M -$41.8M -$16.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$16M $3.3M $814K $579K -$2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $52.6M $32.1M $47.3M $47.9M $71.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $210.7M $132.3M $266.3M $304.4M $176.9M
Depreciation & Amoritzation $410K $447K $401K $807K $802K
Stock-Based Compensation $1.5M $1.7M $2M $2.4M $2.8M
Change in Accounts Receivable $32K -$1.1M $2.6M $296K -$719K
Change in Inventories -- -$6.9M $146K $686K -$886K
Cash From Operations $93.4M $78.4M $92M $99.4M $94M
 
Capital Expenditures $48.1M $65M $62.7M $63.5M $52.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$388.6M -$232.8M -$48.5M -$83.2M -$99.8M
 
Dividends Paid (Ex Special Dividend) $38.2M $44M $44.8M $45M $46.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $330.3M $257.2M $295.6M $280.1M $195.7M
Long-Term Debt Repaid -$98.4M -$192.8M -$286.6M -$246.3M -$178.8M
Repurchase of Common Stock -- -- -- $276K $501K
Other Financing Activities -$437K -$1.7M -$7.3M -$5.8M -$6.9M
Cash From Financing $293.9M $157.9M -$41.8M -$18.7M $2M
 
Beginning Cash (CF) $30.2M $32.2M $34.5M $35.9M $33.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.4M $3.5M $1.7M -$2.5M -$3.7M
Ending Cash (CF) $28.9M $35.7M $36.2M $33.4M $29.6M
 
Levered Free Cash Flow $45.4M $13.4M $29.3M $35.9M $41.2M

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

GET BETTER TRADE IDEAS

Popular

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

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

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 28.81% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 43.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.97% over the past day.

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

Show me the best stock