Previous Close | $67.60 |
Intrinsic Value | $0.83 |
Upside potential | -99% |
Data is not available at this time.
Kontoor Brands, Inc. operates as a global lifestyle apparel company, specializing in denim and casual wear under its well-known brands, Wrangler and Lee. The company generates revenue through wholesale distribution, direct-to-consumer channels, and e-commerce, catering to a broad demographic across North America, Europe, and Asia-Pacific. Kontoor leverages its heritage brands to maintain a competitive edge in the fragmented apparel market, focusing on quality, durability, and timeless style to differentiate itself from fast-fashion competitors. Its market position is reinforced by strategic partnerships with retailers and a growing digital presence, which supports brand loyalty and recurring revenue streams. The company operates in a highly competitive sector but benefits from strong brand recognition and a diversified supply chain that mitigates regional risks. Kontoor’s emphasis on sustainable practices and innovation in fabric technology further enhances its appeal to environmentally conscious consumers.
Kontoor Brands reported revenue of $2.61 billion for FY 2024, with net income of $245.8 million, reflecting a net margin of approximately 9.4%. The company demonstrated solid operational efficiency, generating $368.2 million in operating cash flow. With no reported capital expenditures for the period, Kontoor maintained strong cash conversion, underscoring its ability to monetize its product lines effectively without significant reinvestment needs.
Kontoor’s diluted EPS of $4.36 highlights its earnings power, supported by disciplined cost management and a lean operational structure. The company’s capital efficiency is evident in its ability to sustain profitability while managing a moderate debt load. Its focus on high-margin direct-to-consumer sales and wholesale partnerships ensures consistent cash flow generation, reinforcing its financial stability.
Kontoor’s balance sheet remains robust, with $334.1 million in cash and equivalents against total debt of $791.2 million, indicating a manageable leverage position. The company’s liquidity position is healthy, supported by strong operating cash flow. This financial flexibility allows Kontoor to invest in growth initiatives while maintaining shareholder returns through dividends.
Kontoor has demonstrated steady revenue growth, driven by brand strength and e-commerce expansion. The company’s dividend policy is shareholder-friendly, with a dividend per share of $2.04, reflecting a commitment to returning capital. Future growth may hinge on international expansion and digital sales, though the apparel market’s cyclicality poses inherent risks.
Kontoor’s valuation reflects its stable earnings and brand equity, trading at a P/E ratio derived from its $4.36 EPS. Market expectations likely factor in its ability to sustain margins amid inflationary pressures and shifting consumer preferences. The company’s focus on operational efficiency and debt management positions it well for long-term value creation.
Kontoor’s strategic advantages include its iconic brands, diversified distribution, and commitment to sustainability. The outlook remains cautiously optimistic, with growth opportunities in digital channels and international markets. However, competitive pressures and macroeconomic uncertainties could impact performance. The company’s ability to adapt to trends while maintaining cost discipline will be critical to its future success.
10-K filing, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |