Kansas City Southern (KSU) Financials

$0.00

$-- (--%)

As on 30-Dec-2021EDT

Market cap

$26,711 Mln

Revenue (TTM)

$2,893 Mln

P/E Ratio

277.5

P/B Ratio

7

Div. Yield

0.7 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Operating Revenue	2,892.90	2,632.60	2,866.00	2,751.70	2,627.00	2,397.00
Cost of Revenue	1,767.20	1,599.00	1,810.90	1,783.30	1,705.40	1,578.50
Gross Profit	1,125.70	1,033.60	1,055.10	968.40	921.60	818.50
Operating Expenses	2,557.10	1,629.60	1,980.00	1,728.00	1,661.00	1,516.00
Operating Profit (EBIT)	1,125.70	1,033.60	1,055.10	968.40	921.60	818.50
Other Income	25.60	-28.90	18.00	10.60	52.90	-58.10
Profit before Tax	204.90	823.20	788.40	886.90	874.30	662.70
Provision for Tax	106.70	204.10	247.60	257.50	-89.60	182.80
Profit after Tax (Net Income)	96.40	617.00	538.90	627.40	962.00	478.10
Minority Interest	655.90	2.10	1.90	319.70	316.50	314.60
Consolidated Profit	96.20	616.80	538.70	627.20	961.80	477.90

Liabilities ($ Mln)	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Shareholder's Funds	3,905.20	4,057.20	4,422.50	4,813.00	4,548.90	4,089.90
Minority Interest	655.90	326.40	323.40	319.70	316.50	314.60
Non-Current Liabilities	5,034.90	5,104.00	4,549.60	3,890.10	3,361.60	3,668.60
Current Liabilities	1,275.10	476.40	491.30	447.00	971.70	744.40
Total Liabilities	12,709.00	9,964.00	9,786.80	9,469.80	9,198.70	8,817.50

Assets ($ Mln)	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Non-Current Assets	9,620.90	9,338.20	9,058.20	8,834.40	8,518.60	8,169.50
Current Assets	921.90	625.80	728.60	635.40	680.10	648.00
Total Assets	11,817.90	9,637.60	9,463.40	9,150.10	8,882.20	8,817.50
Total Debt*	3,824.90	3,840.80	3,291.40	2,689.40	2,619.40	2,296.90
Net Current Assets	-353.20	149.40	237.30	188.40	-291.60	--

Cashflow ($ Mln)	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Cash From Operating Activities	--	1,080.00	1,103.50	945.70	1,028.40	913.30
Cash Flow from Investing Activities	--	-526.00	-676.30	-651.90	-681.10	-628.20
Cash from Financing Activities	--	-510.30	-378.90	-327.40	-383.80	-251.10
Net Cash Inflow / Outflow	--	39.40	48.30	-33.60	-36.50	34.00

Financials Ratios	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Adjusted EPS ($)	1.02	6.72	5.50	6.18	9.30	4.47
Cash EPS ($)	--	10.62	9.08	9.60	12.40	4.47
Adjusted Book Value ($)	--	44.18	45.14	47.41	43.98	38.21
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	11.76	11.26	9.32	9.94	8.53
Free Cash Flow per Share ($)	--	6.15	4.87	3.22	3.87	3.02

Profitability Ratios	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
ROCE (%)	--	7.90	7.08	8.55	14.19	7.58
ROE (%)	18.46	14.55	11.67	13.40	22.27	11.95
ROA (%)	0.85	6.25	5.60	6.72	10.68	5.57
EBIT Margin (%)	12.42	36.92	31.49	36.16	37.02	31.65
Net Margin (%)	3.30	23.70	18.69	22.71	35.90	20.44
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Revenue Growth (%)	8.40	-0.08	0.04	0.05	0.10	-0.01
EBIT Growth (%)	-61.62	7.71	-9.30	2.29	28.21	0.78
Net Profit Growth (%)	38.19	14.49	-14.11	-34.78	101.21	-1.12
EPS Growth (%)	-83.13	0.22	-0.11	-0.34	1.08	0.00
Book Value Growth (%)	-15.86	--	--	--	--	--

Valuation Ratios	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Price / Earnings	277.50	30.38	27.85	15.44	11.31	19.00
Price / Book Value	6.97	4.62	3.39	2.01	2.39	2.22
Dividend Yield (%)	0.74	--	--	--	--	--
EV/EBITDA	42.12	16.84	14.48	9.15	10.33	10.54
Close Price ($)	270.64	204.13	153.16	95.45	105.22	84.85
High Price ($)	315.39	204.53	156.98	120.34	114.85	100.69
Low Price ($)	171.83	92.86	92.80	90.55	79.05	62.20
Market Cap ($ Cr)	26,710.94	--	--	--	--	--

Solvency Ratios	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Debt to Equity	0.97	0.95	0.74	0.56	0.58	0.56
Short term debt to equity ratio	0.00	0.01	0.01	0.00	0.08	0.01
Current Ratio	0.72	1.31	1.48	1.42	0.70	0.87
Quick Ratio	0.62	1.05	1.18	1.06	0.54	0.67
Interest Coverage	2.31	--	--	--	--	--

Operating Efficiency Ratios	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Debtors to sales (%)	9.24	9.39	11.92	12.48	13.49	12.69
Asset Turnover	0.26	0.27	0.30	0.29	0.29	0.28
Receivable days	--	40.83	43.64	46.31	45.79	41.73
Inventory Days	--	31.73	31.35	31.86	32.49	33.61
Payable days	--	37.88	34.05	41.54	50.64	75.12
Cash Conversion Cycle	--	34.68	40.94	36.63	27.64	0.22

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.