XNYSKW
Market cap1.22bUSD
Jan 10, Last price
8.86USD
1D
-4.22%
1Q
-17.50%
Jan 2017
-56.78%
IPO
-2.10%
Name
Kennedy-Wilson Holdings Inc
Chart & Performance
Profile
Kennedy-Wilson Holdings, Inc., together with its subsidiaries, operates as a real estate investment company. The company owns, operates, and invests in real estate both on its own and through its investment management platform. It focuses on multifamily and office properties located in the Western United States, the United Kingdom, Ireland, Spain, Italy, and Japan. As of December 31, 2021, the company had ownership interests in 10,460 multifamily units, 4.9 million square feet of office space, 3.4 million square feet of retail and industrial space, and one hotel. It is also involved in the development, redevelopment, and entitlement of real estate properties. The company was founded in 1977 and is headquartered in Beverly Hills, California.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 562,600 4.19% | 540,000 19.05% | |||||||
Cost of revenue | 508,300 | 353,900 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 54,300 | 186,100 | |||||||
NOPBT Margin | 9.65% | 34.46% | |||||||
Operating Taxes | (55,300) | 36,200 | |||||||
Tax Rate | 19.45% | ||||||||
NOPAT | 109,600 | 149,900 | |||||||
Net income | (303,800) -424.23% | 93,700 -71.64% | |||||||
Dividends | (171,500) | (160,500) | |||||||
Dividend yield | 9.97% | 7.36% | |||||||
Proceeds from repurchase of equity | 8,900 | 266,100 | |||||||
BB yield | -0.52% | -12.21% | |||||||
Debt | |||||||||
Debt current | 247,900 | ||||||||
Long-term debt | 5,165,800 | 5,599,200 | |||||||
Deferred revenue | 6,261,400 | ||||||||
Other long-term liabilities | 204,900 | (5,957,700) | |||||||
Net debt | 2,783,000 | 3,169,700 | |||||||
Cash flow | |||||||||
Cash from operating activities | 48,900 | 32,900 | |||||||
CAPEX | (160,900) | ||||||||
Cash from investing activities | (11,700) | (361,600) | |||||||
Cash from financing activities | (164,800) | 264,200 | |||||||
FCF | 772,800 | (270,000) | |||||||
Balance | |||||||||
Cash | 313,700 | 439,300 | |||||||
Long term investments | 2,069,100 | 2,238,100 | |||||||
Excess cash | 2,354,670 | 2,650,400 | |||||||
Stockholders' equity | 79,800 | 330,900 | |||||||
Invested Capital | 7,016,600 | 7,818,100 | |||||||
ROIC | 1.48% | 2.01% | |||||||
ROCE | 0.77% | 2.19% | |||||||
EV | |||||||||
Common stock shares outstanding | 138,931 | 138,568 | |||||||
Price | 12.38 -21.30% | 15.73 -34.13% | |||||||
Market cap | 1,719,960 -21.09% | 2,179,667 -34.86% | |||||||
EV | 5,336,160 | 5,988,267 | |||||||
EBITDA | 212,100 | 359,000 | |||||||
EV/EBITDA | 25.16 | 16.68 | |||||||
Interest | 259,200 | 220,800 | |||||||
Interest/NOPBT | 477.35% | 118.65% |