OTCMKRYAY
Market cap16bUSD
Dec 20, Last price
96.56USD
1D
0.95%
1Q
-2.18%
Jan 2017
36.00%
Name
Kerry Group PLC
Chart & Performance
Profile
Kerry Group plc, together with its subsidiaries, develops, manufactures, and delivers taste and nutrition solutions for the food, beverage, and pharmaceutical industries in Europe, the Middle East, Africa, the Americas, and the Asia Pacific. The company operates in two segments, Taste & Nutrition and Consumer Foods. The Taste & Nutrition segment provides taste, nutrition, and functional ingredients technologies and solutions for the food, beverage, and pharmaceutical markets. The Consumer Foods segment manufactures and supplies customer branded chilled food products primarily to the Irish and the United Kingdom markets. Kerry Group plc was founded in 1972 and is headquartered in Tralee, Ireland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 8,020,300 -8.57% | 8,771,900 19.34% | 7,350,600 5.71% | |||||||
Cost of revenue | 7,164,600 | 6,353,500 | 5,224,200 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 855,700 | 2,418,400 | 2,126,400 | |||||||
NOPBT Margin | 10.67% | 27.57% | 28.93% | |||||||
Operating Taxes | 94,500 | 92,500 | 53,300 | |||||||
Tax Rate | 11.04% | 3.82% | 2.51% | |||||||
NOPAT | 761,200 | 2,325,900 | 2,073,100 | |||||||
Net income | 728,300 20.08% | 606,500 -20.51% | 763,000 37.70% | |||||||
Dividends | (191,300) | (173,600) | (157,500) | |||||||
Dividend yield | 1.37% | 1.16% | 0.78% | |||||||
Proceeds from repurchase of equity | (101,700) | |||||||||
BB yield | 0.73% | |||||||||
Debt | ||||||||||
Debt current | 63,300 | 728,000 | 5,600 | |||||||
Long-term debt | 2,543,600 | 2,544,100 | 3,192,200 | |||||||
Deferred revenue | 16,000 | 17,900 | ||||||||
Other long-term liabilities | 681,100 | 201,300 | 215,600 | |||||||
Net debt | 1,611,300 | 2,260,700 | 2,052,300 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,037,800 | 721,800 | 654,000 | |||||||
CAPEX | (266,000) | (221,000) | (298,000) | |||||||
Cash from investing activities | (94,400) | (583,100) | (628,700) | |||||||
Cash from financing activities | (986,800) | (209,700) | 419,300 | |||||||
FCF | 1,137,100 | 1,709,500 | 1,880,600 | |||||||
Balance | ||||||||||
Cash | 943,700 | 970,000 | 1,054,300 | |||||||
Long term investments | 51,900 | 41,400 | 91,200 | |||||||
Excess cash | 594,585 | 572,805 | 777,970 | |||||||
Stockholders' equity | 6,124,100 | 5,824,900 | 5,332,100 | |||||||
Invested Capital | 9,147,615 | 8,864,995 | 8,038,730 | |||||||
ROIC | 8.45% | 27.52% | 27.69% | |||||||
ROCE | 8.78% | 24.45% | 22.95% | |||||||
EV | ||||||||||
Common stock shares outstanding | 177,700 | 177,500 | 177,500 | |||||||
Price | 78.66 -6.62% | 84.24 -25.62% | 113.25 -4.43% | |||||||
Market cap | 13,977,882 -6.52% | 14,952,600 -25.62% | 20,101,875 -4.32% | |||||||
EV | 15,590,682 | 17,215,000 | 22,283,775 | |||||||
EBITDA | 1,154,800 | 2,722,700 | 2,408,700 | |||||||
EV/EBITDA | 13.50 | 6.32 | 9.25 | |||||||
Interest | 75,400 | 74,300 | 70,200 | |||||||
Interest/NOPBT | 8.81% | 3.07% | 3.30% |