Stock 0JR2 KINDER MORGAN, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kinder Morgan, Inc. London S.E.

Equities

0JR2

US49456B1017

Oil & Gas Transportation Services

Market Closed - London S.E.
Other stock markets
 15:03:21 11/06/2024 BST 		After market 19:16:49
19.77 USD +0.30% Intraday chart for Kinder Morgan, Inc. 19.8 +0.13%
06-12 Sector Update: Energy Stocks Slipping Late Wednesday Afternoon MT
06-12 Sector Update: Energy MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 47,949 30,946 35,961 40,639 39,210 44,610 - -
Enterprise Value (EV) 1 82,156 62,988 67,239 71,567 71,243 77,467 77,108 77,003
P/E ratio 22.1 x 273 x 20.3 x 16.1 x 16.6 x 16.5 x 15.6 x 14.5 x
Yield 4.72% 7.68% 6.81% 6.14% 6.41% 5.72% 5.87% 6.07%
Capitalization / Revenue 3.63 x 2.64 x 2.17 x 2.12 x 2.56 x 2.66 x 2.54 x 2.37 x
EV / Revenue 6.22 x 5.38 x 4.05 x 3.73 x 4.65 x 4.62 x 4.39 x 4.1 x
EV / EBITDA 10.8 x 9.05 x 8.46 x 9.52 x 9.42 x 9.55 x 9.26 x 8.98 x
EV / FCF 38.2 x 22.2 x 15.2 x 21.4 x 17.1 x 28.8 x 22.9 x 20.8 x
FCF Yield 2.62% 4.51% 6.58% 4.68% 5.86% 3.47% 4.37% 4.8%
Price to Book 1.42 x 0.98 x 1.16 x 1.33 x 1.3 x 1.48 x 1.48 x 1.48 x
Nbr of stocks (in thousands) 2,264,965 2,263,794 2,267,426 2,247,742 2,222,774 2,219,384 - -
Reference price 2 21.17 13.67 15.86 18.08 17.64 20.10 20.10 20.10
Announcement Date 22/01/20 20/01/21 19/01/22 18/01/23 17/01/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 13,209 11,700 16,610 19,200 15,334 16,764 17,565 18,793
EBITDA 1 7,618 6,962 7,946 7,516 7,561 8,109 8,323 8,573
EBIT 1 4,873 1,560 2,916 4,065 4,263 4,512 4,625 4,721
Operating Margin 36.89% 13.33% 17.56% 21.17% 27.8% 26.91% 26.33% 25.12%
Earnings before Tax (EBT) 1 3,165 661 2,219 3,335 3,201 3,617 3,527 3,823
Net income 1 2,190 119 1,784 2,548 2,391 2,703 2,812 2,993
Net margin 16.58% 1.02% 10.74% 13.27% 15.59% 16.12% 16.01% 15.92%
EPS 2 0.9600 0.0500 0.7800 1.120 1.060 1.216 1.292 1.383
Free Cash Flow 1 2,153 2,843 4,427 3,346 4,174 2,691 3,370 3,700
FCF margin 16.3% 24.3% 26.65% 17.43% 27.22% 16.05% 19.19% 19.69%
FCF Conversion (EBITDA) 28.26% 40.84% 55.71% 44.52% 55.2% 33.18% 40.49% 43.15%
FCF Conversion (Net income) 98.31% 2,389.08% 248.15% 131.32% 174.57% 99.57% 119.86% 123.63%
Dividend per Share 2 1.000 1.050 1.080 1.110 1.130 1.150 1.180 1.219
Announcement Date 22/01/20 20/01/21 19/01/22 18/01/23 17/01/24 - - -
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 4,425 4,293 5,151 5,177 4,579 3,888 3,501 3,907 4,038 3,842 4,112 4,356 4,394 4,180 3,826
EBITDA 1 1,804 1,967 1,819 1,773 1,957 1,996 1,805 1,835 1,925 2,137 1,908 1,931 2,126 2,160 1,981
EBIT 1 950 1,024 1,006 931 1,104 1,194 1,030 938 1,101 1,223 1,005 1,021 1,244 1,260 1,094
Operating Margin 21.47% 23.85% 19.53% 17.98% 24.11% 30.71% 29.42% 24.01% 27.27% 31.83% 24.43% 23.44% 28.31% 30.16% 28.58%
Earnings before Tax (EBT) 1 775 878 837 729 891 899 778 700 824 982 747.5 738 1,035 994.3 802.7
Net income 1 637 667 635 576 670 679 586 532 594 746 549.5 606.3 790.2 786.8 509.3
Net margin 14.4% 15.54% 12.33% 11.13% 14.63% 17.46% 16.74% 13.62% 14.71% 19.42% 13.36% 13.92% 17.99% 18.82% 13.31%
EPS 2 0.2800 0.2900 0.2800 0.2500 0.3000 0.3000 0.2600 0.2400 0.2700 0.3300 0.2521 0.2726 0.3478 0.3416 0.2483
Dividend per Share 2 0.2700 0.2775 0.2775 0.2775 0.2775 0.2825 0.2825 0.2825 0.2825 0.2875 0.2888 0.2888 0.2888 0.2967 0.2970
Announcement Date 19/01/22 20/04/22 20/07/22 19/10/22 18/01/23 19/04/23 19/07/23 18/10/23 17/01/24 17/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 34,207 32,042 31,278 30,928 32,033 32,858 32,498 32,394
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.49 x 4.602 x 3.936 x 4.115 x 4.237 x 4.052 x 3.905 x 3.779 x
Free Cash Flow 1 2,153 2,843 4,427 3,346 4,174 2,691 3,370 3,700
ROE (net income / shareholders' equity) 6.5% 0.37% 5.73% 8.28% 7.9% 8.81% 9.12% 9.83%
ROA (Net income/ Total Assets) 2.86% 2.75% 2.51% 3.63% 3.39% 4.2% 4.4% 4.7%
Assets 1 76,512 4,324 71,195 70,247 70,549 64,347 63,900 63,671
Book Value Per Share 2 14.90 13.90 13.60 13.60 13.60 13.60 13.50 13.60
Cash Flow per Share 2 2.200 2.010 2.520 2.200 2.910 2.540 2.780 2.840
Capex 1 3,569 1,707 1,281 1,621 2,317 3,173 3,357 3,330
Capex / Sales 27.02% 14.59% 7.71% 8.44% 15.11% 18.93% 19.11% 17.72%
Announcement Date 22/01/20 20/01/21 19/01/22 18/01/23 17/01/24 - - -
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 Kinder Morgan, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
19
Last Close Price
20.1 USD
Average target price
20.94 USD
Spread / Average Target
+4.17%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Transportation Services

1st Jan change Capi.
ENBRIDGE INC. Stock Enbridge Inc.
+1.11% 74.37B
ENTERPRISE PRODUCTS PARTNERS L.P. Stock Enterprise Products Partners L.P.
+9.94% 63.24B
WILLIAMS COMPANIES Stock Williams Companies
+21.48% 52.27B
ONEOK, INC.. Stock Oneok, Inc..
+15.07% 47.29B
MPLX LP Stock MPLX LP
+15.05% 43.37B
TC ENERGY CORPORATION Stock TC Energy Corporation
+2.53% 40.65B
TARGA RESOURCES CORP. Stock Targa Resources Corp.
+47.00% 28.79B
CHENIERE ENERGY PARTNERS, L.P. Stock Cheniere Energy Partners, L.P.
-2.33% 23.35B
PEMBINA PIPELINE CORPORATION Stock Pembina Pipeline Corporation
+10.13% 21.3B
Other Oil & Gas Transportation Services
  1. Stock Market
  2. Equities
  3. KMI Stock
  4. 0JR2 Stock
  5. Financials Kinder Morgan, Inc.