Financials Kimberly-Clark Corporation

Equities

KMB

US4943681035

Personal Products

Market Closed - Nyse Other stock markets 04:00:02 2024-06-07 pm EDT			5-day change	1st Jan Change
134.5 ^USD	-1.84%		+0.89%	+10.67%

Jun. 05	Kimberly-Clark Corporation Appoints Lisa Morden as Chief Sustainability Officer	CI
Jun. 04	Transcript : Kimberly-Clark Corporation Presents at 21st Annual dbAccess Global Consumer Conference 2024, Jun-04-2024 02:00 PM

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	47,153	45,861	48,124	45,815	41,063	45,281	-	-
Enterprise Value (EV) ¹	54,458	53,922	56,454	54,068	47,980	51,898	51,495	50,979
P/E ratio	22 x	19.6 x	26.7 x	23.7 x	23.3 x	20.1 x	19.1 x	17.8 x
Yield	3%	3.17%	3.19%	3.42%	3.88%	3.64%	3.75%	3.93%
Capitalization / Revenue	2.56 x	2.4 x	2.48 x	2.27 x	2.01 x	2.21 x	2.18 x	2.12 x
EV / Revenue	2.95 x	2.82 x	2.9 x	2.68 x	2.35 x	2.54 x	2.48 x	2.39 x
EV / EBITDA	13 x	12.3 x	15.7 x	16 x	12.9 x	13 x	12.5 x	11.7 x
EV / FCF	35.7 x	21.5 x	32.8 x	21.3 x	17.3 x	22.3 x	19.8 x	18.9 x
FCF Yield	2.8%	4.66%	3.05%	4.69%	5.79%	4.49%	5.05%	5.29%
Price to Book	-1,422 x	73 x	93.6 x	83.8 x	38.3 x	30.6 x	27.5 x	20.6 x
Nbr of stocks (in thousands)	342,806	340,137	336,717	337,492	337,941	336,709	-	-
Reference price ²	137.6	134.8	142.9	135.8	121.5	134.5	134.5	134.5
Announcement Date	1/23/20	1/25/21	1/26/22	1/25/23	1/24/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	18,450	19,140	19,440	20,175	20,431	20,449	20,771	21,332
EBITDA ¹	4,198	4,378	3,602	3,371	3,711	3,996	4,134	4,368
EBIT ¹	3,281	3,582	2,836	2,617	2,958	3,218	3,322	3,505
Operating Margin	17.78%	18.71%	14.59%	12.97%	14.48%	15.74%	15.99%	16.43%
Earnings before Tax (EBT) ¹	2,650	2,930	2,225	2,340	2,021	2,880	2,979	3,225
Net income ¹	2,157	2,352	1,814	1,934	1,764	2,268	2,348	2,546
Net margin	11.69%	12.29%	9.33%	9.59%	8.63%	11.09%	11.31%	11.93%
EPS ²	6.240	6.870	5.350	5.720	5.210	6.680	7.040	7.566
Free Cash Flow ¹	1,527	2,512	1,723	2,536	2,776	2,328	2,601	2,696
FCF margin	8.28%	13.12%	8.86%	12.57%	13.59%	11.39%	12.52%	12.64%
FCF Conversion (EBITDA)	36.37%	57.38%	47.83%	75.23%	74.8%	58.27%	62.92%	61.71%
FCF Conversion (Net income)	70.79%	106.8%	94.98%	131.13%	157.37%	102.67%	110.77%	105.9%
Dividend per Share ²	4.120	4.280	4.560	4.640	4.720	4.889	5.046	5.289
Announcement Date	1/23/20	1/25/21	1/26/22	1/25/23	1/24/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2
Net sales ¹	4,965	5,095	5,063	5,053	4,964	5,195	5,134	5,132	4,970	5,149	5,117	5,143	5,031	5,185	5,176
EBITDA ¹	805	817	813	853	898	975	916	963	857	1,083	965.6	1,007	928	1,099	1,013
EBIT ¹	611	629	621	665	712	787	727	774	670	898	772.6	806.1	729	894.4	804.8
Operating Margin	12.31%	12.35%	12.27%	13.16%	14.34%	15.15%	14.16%	15.08%	13.48%	17.44%	15.1%	15.67%	14.49%	17.25%	15.55%
Earnings before Tax (EBT) ¹	444	626	527	568	619	705	4	698	614	781	689	724.5	635	802	764
Net income ¹	357	523	437	467	507	566	102	587	509	647	569	600.5	532.3	671.5	626
Net margin	7.19%	10.26%	8.63%	9.24%	10.21%	10.9%	1.99%	11.44%	10.24%	12.57%	11.12%	11.68%	10.58%	12.95%	12.09%
EPS ²	1.060	1.550	1.290	1.380	1.500	1.670	0.3000	1.730	1.500	1.910	1.646	1.766	1.588	2.005	1.860
Dividend per Share ²	1.140	1.160	1.160	1.160	1.160	1.180	1.180	1.180	1.180	1.220	1.220	1.220	1.220	1.249	1.270
Announcement Date	1/26/22	4/22/22	7/26/22	10/25/22	1/25/23	4/25/23	7/25/23	10/24/23	1/24/24	4/23/24	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	7,305	8,061	8,330	8,253	6,917	6,617	6,215	5,699
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	1.74 x	1.841 x	2.313 x	2.448 x	1.864 x	1.656 x	1.503 x	1.305 x
Free Cash Flow ¹	1,527	2,512	1,723	2,536	2,776	2,328	2,601	2,696
ROE (net income / shareholders' equity)	-	894%	318%	359%	305%	208%	166%	136%
ROA (Net income/ Total Assets)	14.5%	16.2%	11.8%	10.6%	12.6%	13.5%	13.6%	14.6%
Assets ¹	14,901	14,553	15,309	18,177	13,986	16,785	17,248	17,441
Book Value Per Share ²	-0.1000	1.850	1.530	1.620	3.170	4.400	4.880	6.530
Cash Flow per Share ²	7.920	10.90	8.060	8.080	10.50	9.070	9.820	10.10
Capex ¹	1,209	1,217	1,007	876	766	818	853	911
Capex / Sales	6.55%	6.36%	5.18%	4.34%	3.75%	4%	4.11%	4.27%
Announcement Date	1/23/20	1/25/21	1/26/22	1/25/23	1/24/24	-	-	-

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 Kimberly-Clark Corporation

Trading Rating

Investor Rating

ESG Refinitiv

B-

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

134.5 USD

Average target price

140.7 USD

Spread / Average Target

+4.60%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Sanitary Products

	1st Jan change	Capi.
KIMBERLY-CLARK CORPORATION	+10.67%	45.28B
UNICHARM CORPORATION	+2.71%	19.6B
HENGAN INTERNATIONAL GROUP COMPANY LIMITED	-9.81%	3.9B
VINDA INTERNATIONAL HOLDINGS LIMITED	+3.08%	3.61B
GILLETTE INDIA LIMITED	+16.84%	2.93B
CHONGQING BAIYA SANITARY PRODUCTS CO., LTD.	+52.57%	1.37B
C&S PAPER CO.,LTD	-24.50%	1.37B
HANGZHOU HAOYUE PERSONAL CARE CO., LTD	+18.16%	963M
ONTEX GROUP NV	+13.21%	760M
YUEN FOONG YU CONSUMER PRODUCTS CO., LTD.	+22.88%	429M

Sanitary Products