KKR & Co. Inc. (NYSE: KKR)

Sector: Financial Services Industry: Asset Management CIK: 0001404912
Market Cap 55.86 Bn
P/B 5.17
P/E 28.33
P/S 13.23
ROIC (Qtr) 0.60
Div Yield % 0.67
Rev 1y % (Qtr) 15.32
Total Debt (Qtr) 53.12 Bn
Debt/Equity (Qtr) 1.79
Add ratio to table...

About

KKR & Co. Inc., also known as KKR, is a prominent global investment firm that specializes in alternative asset management and capital markets and insurance solutions. The company is headquartered in the United States and operates in two main segments: asset management and insurance. KKR's asset management business is a significant contributor to its revenue. The company offers a variety of investment strategies, including private equity, real assets, credit and liquid strategies, capital markets, and principal activities. These services generate...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 392.89B provides 7.40x coverage of total debt 53.12B, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 5.09B exceeds capital expenditure of 180.10M by 28.24x, indicating strong organic growth funding capability.
  • Operating cash flow of 5.27B provides strong 5.87x coverage of operating expenses 897.84M, showing operational efficiency.
  • Retained earnings of 12.94B provide strong 2.32x coverage of intangibles 5.59B, indicating quality earnings retention.
  • Operating cash flow of 5.27B provides strong 29.24x coverage of capital expenditure 180.10M, enabling organic growth.

Bear case

  • Operating cash flow of 5.27B barely covers its investment activities of (14.30B), with a coverage ratio of -0.37, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 5.27B provides thin coverage of dividend payments of (640.51M) with a -8.22 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 22.89B provide limited coverage of acquisition spending of (146.27M), which is -156.46x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 5.27B is outpaced by equity issuance of (143.32M) (-36.75 ratio), indicating concerning reliance on equity markets for funding operations.
  • Retained earnings of 12.94B provide limited buffer against comprehensive income items of (4.62B), which is -2.80x, indicating elevated exposure to market risks.

Peer comparison

Companies in the Asset Management
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 BLK BlackRock, Inc. 199.59 Bn 85.40 21.98 15.04 Bn
2 BN BROOKFIELD Corp /ON/ 103.94 Bn 31.52 5.64 262.97 Bn
3 AMP Ameriprise Financial Inc 88.69 Bn 55.02 7.20 5.89 Bn
4 BX Blackstone Inc. 88.51 Bn 49.39 10.93 12.89 Bn
5 KKR KKR & Co. Inc. 55.86 Bn 28.33 13.23 53.12 Bn
6 STT State Street Corp 46.52 Bn 21.77 3.91 34.72 Bn
7 NTRS Northern Trust Corp 34.14 Bn 33.31 6.71 15.64 Bn
8 RJF Raymond James Financial Inc 32.89 Bn 37.63 4.14 5.10 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.19 0.94
EV to Cash from Ops. EV/CFO -13.64 41.10
EV to Debt EV to Debt 1.46 15.28
EV to EBIT EV/EBIT 21.67 23.47
EV to EBITDA EV/EBITDA 59.06 47.80
EV to Free Cash Flow [EV/FCF] EV/FCF -13.16 38.62
EV to Market Cap EV to Market Cap 1.39 7.81
EV to Revenue EV/Rev 18.36 27.38
Price to Book Value [P/B] P/B 5.17 2.34
Price to Earnings [P/E] P/E 28.33 11.81
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 3.16 4.66
Dividend Payout Ratio % Div Payout % (Qtr) 28.60 -5.56
Dividend per Basic Share Div per Share (Qtr) 0.55 1.73
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 9.63 49.83
Interest Coverage Int. cover (Qtr) 2.03 25.16
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -53.17 -35.10
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 52.96 15.43
Dividend Growth (1y) % Div 1y % (Qtr) -37.50 1.65
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -14.78 -90.82
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -44.29 35.24
EBIT Growth (1y) % EBIT 1y % (Qtr) -11.86 -22.13
EBT Growth (1y) % EBT 1y % (Qtr) -18.74 -163.05
EPS Growth (1y) % EPS 1y % (Qtr) -24.56 -20.61
FCF Growth (1y) % FCF 1y % (Qtr) -34.38 220.21
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -9.30 -53.96
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.04 0.22
Cash Payout Ratio Cash Payout (Qtr) 0.12 0.36
Cash Ratio Cash Ratio 0.00 0.38
Current Ratio Current Ratio 0.00 0.86
Debt to Equity Ratio Debt/Equity (Qtr) 1.79 0.70
Interest Cover Ratio Int Coverage (Qtr) 2.03 25.16
Times Interest Earned Times Interest Earned (Qtr) 2.03 25.16
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 37.50 -114.76
EBIT Margin % EBIT Margin % (Qtr) 37.53 -127.24
EBT Margin % EBT Margin % (Qtr) 19.01 -150.97
Gross Margin % Gross Margin % (Qtr) 47.10 67.88
Net Profit Margin % Net Margin % (Qtr) 13.40 -148.68