Financials Kenvue Inc.

Equities

KVUE

US49177J1025

Personal Products

Market Closed - Nyse Other stock markets 04:00:02 2024-05-07 pm EDT			5-day change	1st Jan Change
20.08 ^USD	+6.36%		+6.70%	-6.73%

May. 07	Health Care Up Amid Mixed Earnings - Health Care Roundup	DJ
May. 07	News Highlights : Top Company News of the Day - Tuesday at 3 PM ET	DJ

Valuation

Fiscal Period: December	2023	2024	2025	2026
Capitalization ¹	41,230	38,446	-	-
Enterprise Value (EV) ¹	48,130	44,892	44,848	44,008
P/E ratio	23.9 x	19.9 x	17.8 x	17.4 x
Yield	1.86%	4.03%	4.07%	4.25%
Capitalization / Revenue	2.67 x	2.46 x	2.37 x	2.3 x
EV / Revenue	3.12 x	2.87 x	2.77 x	2.63 x
EV / EBITDA	13 x	11.9 x	11.3 x	10.5 x
EV / FCF	17.8 x	23.8 x	18.7 x	16.2 x
FCF Yield	5.61%	4.2%	5.36%	6.17%
Price to Book	3.68 x	3.4 x	3.26 x	3.05 x
Nbr of stocks (in thousands)	1,914,995	1,914,648	-	-
Reference price ²	21.53	20.08	20.08	20.08
Announcement Date	2/8/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2022	2023	2024	2025	2026
Net sales ¹	14,950	15,444	15,652	16,198	16,703
EBITDA ¹	-	3,697	3,758	3,971	4,200
EBIT ¹	-	3,457	3,379	3,557	3,659
Operating Margin	-	22.38%	21.59%	21.96%	21.9%
Earnings before Tax (EBT) ¹	-	2,190	2,292	2,907	2,933
Net income ¹	2,087	1,664	1,955	2,166	2,204
Net margin	13.96%	10.77%	12.49%	13.37%	13.19%
EPS ²	-	0.9000	1.008	1.131	1.152
Free Cash Flow ¹	-	2,700	1,886	2,404	2,715
FCF margin	-	17.48%	12.05%	14.84%	16.25%
FCF Conversion (EBITDA)	-	73.03%	50.19%	60.55%	64.65%
FCF Conversion (Net income)	-	162.26%	96.47%	110.99%	123.19%
Dividend per Share ²	-	0.4000	0.8094	0.8175	0.8542
Announcement Date	3/3/23	2/8/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1
Net sales ¹	4,011	3,915	3,666	3,894	4,002	4,019	3,823	3,939
EBITDA ¹	983	961	886	933	982	1,018	918.2	946.7
EBIT ¹	885	914	799	855	872.8	912.8	817.3	826.9
Operating Margin	22.06%	23.35%	21.79%	21.96%	21.81%	22.71%	21.38%	20.99%
Earnings before Tax (EBT) ¹	639	585	357	427	574	601	524	627.7
Net income ¹	430	438	327	296	502.6	549.2	493.1	451.9
Net margin	10.72%	11.19%	8.92%	7.6%	12.56%	13.67%	12.9%	11.47%
EPS ²	0.2300	0.2300	0.1700	0.1500	0.2615	0.2839	0.2510	0.2377
Dividend per Share ²	-	0.2000	0.2000	0.2001	0.2001	0.2057	0.2057	0.1818
Announcement Date	7/20/23	10/26/23	2/8/24	5/7/24	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2022	2023	2024	2025	2026
Net Debt ¹	-	6,900	6,446	6,402	5,562
Net Cash position ¹	-	-	-	-	-
Leverage (Debt/EBITDA)	-	1.866 x	1.715 x	1.612 x	1.324 x
Free Cash Flow ¹	-	2,700	1,886	2,404	2,715
ROE (net income / shareholders' equity)	-	15.3%	20.2%	19.8%	19.8%
ROA (Net income/ Total Assets)	-	8.64%	8.1%	7.97%	8.25%
Assets ¹	-	19,261	24,135	27,166	26,707
Book Value Per Share ²	-	5.850	5.900	6.160	6.580
Cash Flow per Share ²	-	1.730	1.270	1.520	1.640
Capex ¹	-	500	468	488	485
Capex / Sales	-	3.24%	2.99%	3.01%	2.9%
Announcement Date	3/3/23	2/8/24	-	-	-

¹USD in Million²USD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Kenvue Inc.

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

20.08 USD

Average target price

22.4 USD

Spread / Average Target

+11.53%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Personal Products

	1st Jan change	Capi.
KENVUE INC.	-6.73%	38.45B
PROCTER & GAMBLE COMPANY	+13.12%	391B
UNILEVER PLC	+10.84%	132B
COLGATE-PALMOLIVE COMPANY	+18.03%	77.19B
HINDUSTAN UNILEVER LIMITED	-12.47%	67B
ESTEE LAUDER	-11.46%	46.43B
BEIERSDORF	+6.19%	34.77B
ESSITY AB	+10.96%	18.02B
GODREJ CONSUMER PRODUCTS LIMITED	+18.40%	16.21B
DABUR INDIA LIMITED	-0.27%	11.86B

Other Personal Products