KVUE
Kenvue Inc. (KVUE)
Last Price$23.80.8%
Market Cap$45.5B
$15.5B
+0.1% YoY
$1,030.0M
-32.5% YoY
$7,649.0M
Net Debt to FCF - 5.7x
$1,335.0M
8.6% margin

KVUE Income Statement

KVUE Income Statement Overview

Annual
Quarterly
LTM
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$15.5B 0.1% YoY
$8,959.0M 3.7% YoY
58.0% margin
Cost of revenue
$6,496.0M (4.5%) YoY
Operating income
$1,841.0M (26.7%) YoY
11.9% margin
Other: $48.0M
Net interest: $378.0M
Operating expenses
$6,329.0M 3.2% YoY
Pre-tax income
$1,415.0M (35.4%) YoY
9.2% margin
Net income
$1,030.0M (38.1%) YoY
6.7% margin
Income tax
$385.0M
27.2% tax rate
SG&A
$6,329.0M 11.4% YoY
41.0% of revenue

KVUE Income statement key metrics

Annual
Quarterly
LTM

Revenue

$15.5B +0.1% YoY

Operating Income

$1.8B -26.7% YoY

Net Income

$1.0B -38.1% YoY

KVUE Balance Sheet

KVUE Balance Sheet Overview

Annual
Quarterly
LTM
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$25.6B
Current assets ($5,525.0M, 21.6% of total)
$1,070.0M (4.2%)
Other current assets
$4,455.0M (17.4%)
Non-current assets ($20.1B, 78.4% of total)
$8,474.0M (33.1%)
Other non-current assets
$9,753.0M (38.1%)
Financial position
$7,537.0M
$1,070.0M$8,607.0M
Cash & Short-term Investments
Total Debt

KVUE Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$25.6B -8.1% YoY

Liabilities

$15.9B -4.2% YoY

Shareholder's Equity

$9,668.0M -13.8% YoY

KVUE Cash Flow Statement

KVUE Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$1,382.0M$1,769.0M($425.0M)($1,565.0M)($91.0M)$1,070.0M

KVUE Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$1,769.0M -44.2% YoY

Capital Expenditure (CAPEX)

($434.0M) -7.5% YoY

Free Cash Flow (FCF)

$1,335.0M -50.5% YoY

KVUE Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
% growth
14,324.0
0.0%
14,467.0
1.0%
15,054.0
4.1%
14,950.0
(0.7%)
15,444.0
3.3%
15,455.0
0.1%
Cost of Goods Sold (COGS)6,662.06,619.06,635.06,665.06,801.06,496.0
% margin
7,662.0
53.5%
7,848.0
54.2%
8,419.0
55.9%
8,285.0
55.4%
8,643.0
56.0%
8,959.0
58.0%
Operating Expenses5,263.04,860.05,407.05,617.06,131.06,329.0
Research & Development Expenses (R&D)391.0320.0355.0375.0399.00.0
Selling, General & Administrative Expenses (SG&A)5,198.04,956.05,484.05,633.05,682.06,329.0
1,846.0
12.9%
(979.0)
(6.8%)
2,920.0
19.4%
2,675.0
17.9%
2,512.0
16.3%
1,841.0
11.9%
Interest Income0.00.00.00.0108.00.0
Interest Expense0.00.00.00.0358.0378.0
Pre-tax Income2,120.0(1,016.0)2,925.02,637.02,190.01,415.0
% effective tax rate
685.0
32.3%
(137.0)
13.5%
894.0
30.6%
550.0
20.9%
526.0
24.0%
385.0
27.2%
% margin
1,435.0
10.0%
(879.0)
(6.1%)
2,078.0
13.8%
2,064.0
13.8%
1,664.0
10.8%
1,030.0
6.7%
EPS0.76(0.47)1.081.080.900.54
Diluted EPS0.76(0.47)1.081.080.870.54
% margin
3,281.0
22.9%
3,792.0
26.2%
3,874.0
25.7%
3,638.0
24.3%
3,175.0
20.6%
1,841.0
11.9%