Financials Kimberly-Clark Corporation Wiener Boerse

Equities

KMBC

US4943681035

Personal Products

Real-time Estimate Tradegate Other stock markets 04:00:02 2024-07-11 pm EDT			5-day change	1st Jan Change
129.8 ^EUR	+0.24%		+2.02%	+19.72%

03:10pm	Piper Sandler Adjusts Price Target on Kimberly-Clark to $174 From $167	MT
Jul. 10	Wells Fargo Adjusts Price Target on Kimberly-Clark to $138 From $136	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	47,153	45,861	48,124	45,815	41,063	47,405	-	-
Enterprise Value (EV) ¹	54,458	53,922	56,454	54,068	47,980	54,077	53,900	53,671
P/E ratio	22 x	19.6 x	26.7 x	23.7 x	23.3 x	21.4 x	19.7 x	18.6 x
Yield	3%	3.17%	3.19%	3.42%	3.88%	3.47%	3.61%	3.77%
Capitalization / Revenue	2.56 x	2.4 x	2.48 x	2.27 x	2.01 x	2.33 x	2.29 x	2.23 x
EV / Revenue	2.95 x	2.82 x	2.9 x	2.68 x	2.35 x	2.65 x	2.6 x	2.52 x
EV / EBITDA	13 x	12.3 x	15.7 x	16 x	12.9 x	13.5 x	12.9 x	12.3 x
EV / FCF	35.7 x	21.5 x	32.8 x	21.3 x	17.3 x	23.6 x	21 x	20.5 x
FCF Yield	2.8%	4.66%	3.05%	4.69%	5.79%	4.24%	4.77%	4.89%
Price to Book	-1,422 x	73 x	93.6 x	83.8 x	38.3 x	37.6 x	31.2 x	21.6 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	140.8	140.8	140.8
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	20,383	20,708	21,296
EBITDA ¹	4,198	4,378	3,602	3,371	3,711	3,999	4,179	4,357
EBIT ¹	3,281	3,582	2,836	2,617	2,958	3,222	3,355	3,497
Operating Margin	17.78%	18.71%	14.59%	12.97%	14.48%	15.81%	16.2%	16.42%
Earnings before Tax (EBT) ¹	2,650	2,930	2,225	2,340	2,021	2,892	3,078	3,176
Net income ¹	2,157	2,352	1,814	1,934	1,764	2,243	2,372	2,517
Net margin	11.69%	12.29%	9.33%	9.59%	8.63%	11%	11.45%	11.82%
EPS ²	6.240	6.870	5.350	5.720	5.210	6.594	7.148	7.576
Free Cash Flow ¹	1,527	2,512	1,723	2,536	2,776	2,291	2,570	2,624
FCF margin	8.28%	13.12%	8.86%	12.57%	13.59%	11.24%	12.41%	12.32%
FCF Conversion (EBITDA)	36.37%	57.38%	47.83%	75.23%	74.8%	57.29%	61.51%	60.24%
FCF Conversion (Net income)	70.79%	106.8%	94.98%	131.13%	157.37%	102.14%	108.35%	104.25%
Dividend per Share ²	4.120	4.280	4.560	4.640	4.720	4.881	5.077	5.305
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	5,091	5,116	4,996	5,169	5,171
EBITDA ¹	805	817	813	853	898	975	916	963	857	1,083	969.6	1,002	922.9	1,104	1,022
EBIT ¹	611	629	621	665	712	787	727	774	670	898	776.1	804.4	727.3	898	810.6
Operating Margin	12.31%	12.35%	12.27%	13.16%	14.34%	15.15%	14.16%	15.08%	13.48%	17.44%	15.25%	15.72%	14.56%	17.37%	15.68%
Earnings before Tax (EBT) ¹	444	626	527	568	619	705	4	698	614	781	691.7	725.1	642.2	806	763
Net income ¹	357	523	437	467	507	566	102	587	509	647	576.2	604.4	540.7	696.5	621
Net margin	7.19%	10.26%	8.63%	9.24%	10.21%	10.9%	1.99%	11.44%	10.24%	12.57%	11.32%	11.81%	10.82%	13.47%	12.01%
EPS ²	1.060	1.550	1.290	1.380	1.500	1.670	0.3000	1.730	1.500	1.910	1.678	1.774	1.594	2.080	1.840
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	6,672	6,495	6,266
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	1.74 x	1.841 x	2.313 x	2.448 x	1.864 x	1.669 x	1.554 x	1.438 x
Free Cash Flow ¹	1,527	2,512	1,723	2,536	2,776	2,291	2,570	2,624
ROE (net income / shareholders' equity)	-	894%	318%	359%	305%	209%	183%	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	16,600	17,422	17,247
Book Value Per Share ²	-0.1000	1.850	1.530	1.620	3.170	3.750	4.520	6.530
Cash Flow per Share ²	7.920	10.90	8.060	8.080	10.50	9.060	10.10	10.40
Capex ¹	1,209	1,217	1,007	876	766	824	864	913
Capex / Sales	6.55%	6.36%	5.18%	4.34%	3.75%	4.04%	4.17%	4.29%
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

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

HOLD

Number of Analysts

Last Close Price

140.8 USD

Average target price

145.4 USD

Spread / Average Target

+3.31%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Sanitary Products

	1st Jan change	Capi.
UNICHARM CORPORATION	+3.47%	19.12B
VINDA INTERNATIONAL HOLDINGS LIMITED	+3.08%	3.61B
HENGAN INTERNATIONAL GROUP COMPANY LIMITED	-14.63%	3.57B
CHONGQING BAIYA SANITARY PRODUCTS CO., LTD.	+56.93%	1.38B
C&S PAPER CO.,LTD	-29.60%	1.2B
HANGZHOU HAOYUE PERSONAL CARE CO., LTD	+0.60%	825M
ONTEX GROUP NV	+8.61%	719M
YUEN FOONG YU CONSUMER PRODUCTS CO., LTD.	+31.37%	445M
TIANJIN YIYI HYGIENE PRODUCTS CO.,LTD	-11.53%	331M

Sanitary Products