Financhill
Buy
60

KDP Quote, Financials, Valuation and Earnings

Last price:
$34.16
Seasonality move :
0.17%
Day range:
$33.82 - $34.42
52-week range:
$30.12 - $38.28
Dividend yield:
2.66%
P/E ratio:
30.95x
P/S ratio:
2.99x
P/B ratio:
1.89x
Volume:
11.4M
Avg. volume:
15.9M
1-year change:
0.68%
Market cap:
$46.2B
Revenue:
$15.4B
EPS (TTM):
$1.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.6B $12.7B $14.1B $14.8B $15.4B
Revenue Growth (YoY) 4.48% 9.17% 10.83% 5.39% 3.63%
 
Cost of Revenues $5.1B $5.7B $6.7B $6.7B $6.8B
Gross Profit $6.5B $7B $7.3B $8.1B $8.5B
Gross Profit Margin 55.83% 55.01% 52.1% 54.54% 55.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $4.2B $4.6B $4.9B $5B
Other Inc / (Exp) -$190M $404M -$371M $59M -$660M
Operating Expenses $3.9B $4.1B $4.5B $4.9B $5.2B
Operating Income $2.5B $2.9B $2.8B $3.2B $3.3B
 
Net Interest Expenses $604M $500M $693M $496M $735M
EBT. Incl. Unusual Items $1.8B $2.8B $1.7B $2.8B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $428M $653M $284M $576M $473M
Net Income to Company $1.3B $2.1B $1.4B $2.2B $1.4B
 
Minority Interest in Earnings -- $1M $1M -- --
Net Income to Common Excl Extra Items $1.3B $2.1B $1.4B $2.2B $1.4B
 
Basic EPS (Cont. Ops) $0.94 $1.52 $1.01 $1.56 $1.06
Diluted EPS (Cont. Ops) $0.93 $1.50 $1.01 $1.55 $1.05
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $3B $4B $3.1B $4B $3.4B
EBIT $2.4B $3.3B $2.4B $3.3B $2.6B
 
Revenue (Reported) $11.6B $12.7B $14.1B $14.8B $15.4B
Operating Income (Reported) $2.5B $2.9B $2.8B $3.2B $3.3B
Operating Income (Adjusted) $2.4B $3.3B $2.4B $3.3B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $3.1B $3.4B $3.5B $3.6B
Revenue Growth (YoY) 11.06% 6.07% 8.93% 3.43% 4.82%
 
Cost of Revenues $1.3B $1.4B $1.6B $1.5B $1.7B
Gross Profit $1.6B $1.7B $1.7B $1.9B $2B
Gross Profit Margin 55.13% 53.61% 52.01% 55.94% 54.61%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $961M $1B $1.2B $1.2B $1.2B
Other Inc / (Exp) -$102M $286M $20M $7M $7M
Operating Expenses $960M $983M $1.2B $1.2B $1.2B
Operating Income $640M $667M $584M $765M $801M
 
Net Interest Expenses $140M $188M $23M $178M $148M
EBT. Incl. Unusual Items $398M $765M $581M $594M $660M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73M $180M $114M $140M $143M
Net Income to Company $325M $585M $467M $454M $517M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $325M $585M $467M $454M $517M
 
Basic EPS (Cont. Ops) $0.23 $0.41 $0.33 $0.33 $0.38
Diluted EPS (Cont. Ops) $0.23 $0.41 $0.33 $0.33 $0.38
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $713M $1.1B $790M $942M $971M
EBIT $538M $953M $604M $772M $808M
 
Revenue (Reported) $2.9B $3.1B $3.4B $3.5B $3.6B
Operating Income (Reported) $640M $667M $584M $765M $801M
Operating Income (Adjusted) $538M $953M $604M $772M $808M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.9B $12.9B $14.3B $14.9B $15.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.3B $5.8B $6.9B $6.7B $6.9B
Gross Profit $6.6B $7B $7.4B $8.3B $8.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9B $4.2B $4.8B $4.9B $5B
Other Inc / (Exp) -$184M $792M -$637M $46M -$660M
Operating Expenses $3.9B $4.1B $4.7B $4.9B $5.2B
Operating Income $2.7B $2.9B $2.7B $3.4B $3.3B
 
Net Interest Expenses $591M $548M $528M $651M $705M
EBT. Incl. Unusual Items $1.9B $3.2B $1.5B $2.8B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $452M $760M $218M $602M $476M
Net Income to Company $1.5B $2.4B $1.3B $2.2B $1.5B
 
Minority Interest in Earnings -- $1M $1M -- --
Net Income to Common Excl Extra Items $1.5B $2.4B $1.3B $2.2B $1.5B
 
Basic EPS (Cont. Ops) $1.05 $1.69 $0.93 $1.56 $1.10
Diluted EPS (Cont. Ops) $1.05 $1.68 $0.93 $1.55 $1.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $4.4B $2.8B $4.1B $3.4B
EBIT $2.5B $3.7B $2.1B $3.4B $2.7B
 
Revenue (Reported) $11.9B $12.9B $14.3B $14.9B $15.5B
Operating Income (Reported) $2.7B $2.9B $2.7B $3.4B $3.3B
Operating Income (Adjusted) $2.5B $3.7B $2.1B $3.4B $2.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $3.1B $3.4B $3.5B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.4B $1.6B $1.5B $1.7B
Gross Profit $1.6B $1.7B $1.7B $1.9B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $961M $1B $1.2B $1.2B $1.2B
Other Inc / (Exp) -$102M $286M $20M $7M $7M
Operating Expenses $960M $983M $1.2B $1.2B $1.2B
Operating Income $640M $667M $584M $765M $801M
 
Net Interest Expenses $140M $188M $23M $178M $148M
EBT. Incl. Unusual Items $398M $765M $581M $594M $660M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73M $180M $114M $140M $143M
Net Income to Company $325M $585M $467M $454M $517M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $325M $585M $467M $454M $517M
 
Basic EPS (Cont. Ops) $0.23 $0.41 $0.33 $0.33 $0.38
Diluted EPS (Cont. Ops) $0.23 $0.41 $0.33 $0.33 $0.38
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $713M $1.1B $790M $942M $971M
EBIT $538M $953M $604M $772M $808M
 
Revenue (Reported) $2.9B $3.1B $3.4B $3.5B $3.6B
Operating Income (Reported) $640M $667M $584M $765M $801M
Operating Income (Adjusted) $538M $953M $604M $772M $808M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $240M $567M $535M $267M $510M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1B $1.1B $1.5B $1.4B $1.5B
Inventory $762M $894M $1.3B $1.1B $1.3B
Prepaid Expenses $15M $17M $68M $216M $62M
Other Current Assets $165M $160M $184M $216M $243M
Total Current Assets $2.4B $3.1B $3.8B $3.4B $4B
 
Property Plant And Equipment $2.9B $3.2B $3.4B $3.6B $3.8B
Long-Term Investments $130M $89M $1B $1.5B $1.6B
Goodwill $20.2B $20.2B $20.1B $20.2B $20.1B
Other Intangibles $24B $23.9B $23.2B $23.3B $23.6B
Other Long-Term Assets $195M $202M $182M $201M $225M
Total Assets $49.8B $50.6B $51.8B $52.1B $53.4B
 
Accounts Payable $3.7B $4.3B $5.2B $3.6B $3B
Accrued Expenses $790M $850M $854M $984M $1.3B
Current Portion Of Long-Term Debt $2.3B $155M $496M $1.2B $1B
Current Portion Of Capital Lease Obligations $116M $155M $195M $220M $253M
Other Current Liabilities $49M $49M $122M $166M $203M
Total Current Liabilities $7.7B $6.5B $8.1B $8.9B $8.1B
 
Long-Term Debt $11.1B $11.6B $11.1B $9.9B $12.9B
Capital Leases -- -- -- -- --
Total Liabilities $25.9B $25.6B $26.7B $26.5B $29.2B
 
Common Stock $14M $14M $14M $14M $14M
Other Common Equity Adj $77M -$26M $129M $315M -$276M
Common Equity $23.8B $25B $25.1B $25.7B $24.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M -- -$1M -- --
Total Equity $23.8B $25B $25.1B $25.7B $24.2B
 
Total Liabilities and Equity $49.8B $50.6B $51.8B $52.1B $53.4B
Cash and Short Terms $240M $567M $535M $267M $510M
Total Debt $13.5B $11.9B $12B $13.2B $15.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $335M $592M $204M $317M $653M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.2B $1.5B $1.3B $1.3B
Inventory $841M $1B $1.4B $1.2B $1.5B
Prepaid Expenses $15M $20M $54M $242M $99M
Other Current Assets $244M $256M $302M $333M $363M
Total Current Assets $2.7B $3.5B $3.6B $3.6B $4.3B
 
Property Plant And Equipment $3.1B $3.2B $3.4B $3.6B $3.8B
Long-Term Investments $131M $80M $1.1B $1.7B $1.6B
Goodwill $20.2B $20.2B $20.1B $20.2B $20.1B
Other Intangibles $23.9B $23.9B $23.3B $23.3B $23.6B
Other Long-Term Assets $195M $200M $169M $41M $230M
Total Assets $50.4B $51.2B $51.7B $52.3B $53.7B
 
Accounts Payable $3.9B $4.5B $4.9B $3.2B $3.2B
Accrued Expenses $800M $837M $880M $978M $986M
Current Portion Of Long-Term Debt $1.8B -- $1.6B -- $1B
Current Portion Of Capital Lease Obligations $129M $174M $200M $219M $268M
Other Current Liabilities $43M $45M $95M $82M $134M
Total Current Liabilities $7.2B $6.4B $9.1B $7B $9.2B
 
Long-Term Debt $11.7B $11.6B $9.9B $12.9B $11.9B
Capital Leases -- -- -- -- --
Total Liabilities $26.3B $25.7B $26.6B $27.6B $29.3B
 
Common Stock $14M $14M $14M $14M $14M
Other Common Equity Adj $164M $215M $155M $257M -$275M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M -- -$1M -- --
Total Equity $24.1B $25.5B $25.1B $24.7B $24.4B
 
Total Liabilities and Equity $50.4B $51.2B $51.7B $52.3B $53.7B
Cash and Short Terms $335M $592M $204M $317M $653M
Total Debt $13.5B $11.6B $12.2B $14.8B $15.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $2.1B $1.4B $2.2B $1.4B
Depreciation & Amoritzation $653M $708M $709M $720M $733M
Stock-Based Compensation $85M $88M $52M $116M $98M
Change in Accounts Receivable -$5M -$152M -$398M $70M -$209M
Change in Inventories -$107M -$133M -$426M $182M -$92M
Cash From Operations $2.5B $2.9B $2.8B $1.3B $2.2B
 
Capital Expenditures $517M $455M $379M $481M $622M
Cash Acquisitions -$5M $578M -$912M -$316M -$1B
Cash From Investing -$316M $210M -$1.1B -$784M -$1.6B
 
Dividends Paid (Ex Special Dividend) -$846M -$955M -$1.1B -$1.1B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $10.6B $7.6B $3B -- $4B
Long-Term Debt Repaid -$11.6B -$9.3B -$3.5B -$595M -$1.3B
Repurchase of Common Stock -- -- -$379M -$706M -$1.1B
Other Financing Activities -$170M -$172M -$64M -$86M -$164M
Cash From Financing -$2B -$2.8B -$1.7B -$832M -$223M
 
Beginning Cash (CF) $111M $255M $568M $535M $267M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $150M $322M -$26M -$287M $382M
Ending Cash (CF) $255M $568M $535M $267M $608M
 
Levered Free Cash Flow $1.9B $2.4B $2.5B $848M $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $325M $585M $467M $454M $517M
Depreciation & Amoritzation $175M $182M $186M $170M $163M
Stock-Based Compensation $25M -$15M $29M $28M $22M
Change in Accounts Receivable -$37M -$73M $28M $42M $164M
Change in Inventories -$77M -$147M -$74M -$65M -$239M
Cash From Operations $546M $663M $71M $85M $209M
 
Capital Expenditures $107M $119M $113M $189M $134M
Cash Acquisitions -- $47M -- -$6M --
Cash From Investing -$99M $3M -$105M -$193M -$57M
 
Dividends Paid (Ex Special Dividend) -$192M -$265M -$281M -$299M -$312M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B -- -- $3B --
Long-Term Debt Repaid -$2.4B -$370M -$24M -$1.2B -$1B
Repurchase of Common Stock -- -- -$231M -$1.1B --
Other Financing Activities -$168M -$9M -$32M -$69M -$36M
Cash From Financing -$355M -$644M -$303M $158M -$7M
 
Beginning Cash (CF) $255M $568M $535M $267M $608M
Foreign Exchange Rate Adjustment $2M $4M $6M -- -$2M
Additions / Reductions $92M $22M -$337M $50M $145M
Ending Cash (CF) $349M $594M $204M $317M $751M
 
Levered Free Cash Flow $439M $544M -$42M -$104M $75M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $2.4B $1.3B $2.2B $1.5B
Depreciation & Amoritzation $665M $715M $713M $704M $726M
Stock-Based Compensation $91M $48M $96M $115M $92M
Change in Accounts Receivable -$84M -$188M -$297M $84M -$87M
Change in Inventories -$146M -$203M -$353M $191M -$266M
Cash From Operations $2.6B $3B $2.2B $1.3B $2.3B
 
Capital Expenditures $458M $467M $373M $557M $567M
Cash Acquisitions -$5M $625M -$959M -$322M -$1B
Cash From Investing -$449M $312M -$1.2B -$872M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$826M -$1B -$1.1B -$1.2B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $11.9B $5.3B $3B $3B $990M
Long-Term Debt Repaid -$13B -$7.3B -$3.1B -$1.8B -$1.1B
Repurchase of Common Stock -- -- -$610M -$1.6B -$5M
Other Financing Activities -$277M -$13M -$87M -$123M -$131M
Cash From Financing -$2B -$3.1B -$1.4B -$371M -$388M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $122M $252M -$385M $100M $477M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $2.5B $1.9B $786M $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $325M $585M $467M $454M $517M
Depreciation & Amoritzation $175M $182M $186M $170M $163M
Stock-Based Compensation $25M -$15M $29M $28M $22M
Change in Accounts Receivable -$37M -$73M $28M $42M $164M
Change in Inventories -$77M -$147M -$74M -$65M -$239M
Cash From Operations $546M $663M $71M $85M $209M
 
Capital Expenditures $107M $119M $113M $189M $134M
Cash Acquisitions -- $47M -- -$6M --
Cash From Investing -$99M $3M -$105M -$193M -$57M
 
Dividends Paid (Ex Special Dividend) -$192M -$265M -$281M -$299M -$312M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B -- -- $3B --
Long-Term Debt Repaid -$2.4B -$370M -$24M -$1.2B -$1B
Repurchase of Common Stock -- -- -$231M -$1.1B --
Other Financing Activities -$168M -$9M -$32M -$69M -$36M
Cash From Financing -$355M -$644M -$303M $158M -$7M
 
Beginning Cash (CF) $255M $568M $535M $267M $608M
Foreign Exchange Rate Adjustment $2M $4M $6M -- -$2M
Additions / Reductions $92M $22M -$337M $50M $145M
Ending Cash (CF) $349M $594M $204M $317M $751M
 
Levered Free Cash Flow $439M $544M -$42M -$104M $75M

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

GET BETTER TRADE IDEAS

Popular

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 18.42% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 7.02% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.15% over the past day.

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

Show me the best stock