First Time Loading...

Kenon Holdings Ltd
NYSE:KEN

Watchlist Manager
Kenon Holdings Ltd Logo
Kenon Holdings Ltd
NYSE:KEN
Watchlist
Price: 22.94 USD 0.61% Market Closed
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

691.8m
+0.8%
Revenue
Growth Rates:
1 Year
+21%
3 Years
+79%
5 Years
+90%
7 Years
+113%
10 Years
-
42.6m
+95%
Operating Income
Growth Rates:
1 Year
+1 420%
3 Years
+21%
5 Years
+1%
7 Years
-15%
10 Years
-
-236m
+78%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
+43%
10 Years
-

Earnings Waterfall
Kenon Holdings Ltd

Revenue
691.8m USD
Cost of Revenue
-393.7m USD
Gross Profit
298.1m USD
Operating Expenses
-255.6m USD
Operating Income
42.6m USD
Other Expenses
-278.5m USD
Net Income
-236m USD

Income Statement
Kenon Holdings Ltd

Rotate your device to view
Income Statement
Currency: USD
Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
1 372
N/A
1 370
0%
1 366
0%
1 330
-3%
326
-75%
1 388
+326%
1 515
+9%
1 681
+11%
324
-81%
(5)
N/A
(380)
-8 159%
(785)
-107%
366
N/A
374
+2%
374
N/A
371
-1%
364
-2%
360
-1%
361
+0%
369
+2%
374
+1%
366
-2%
357
-2%
372
+4%
387
+4%
413
+7%
442
+7%
458
+4%
488
+7%
519
+6%
535
+3%
565
+6%
574
+2%
576
+0%
620
+8%
686
+11%
692
+1%
Gross Profit
Cost of Revenue
(1 082)
(1 091)
(1 032)
(1 012)
(270)
(1 053)
(1 224)
(1 353)
(230)
(16)
291
614
(234)
(296)
(292)
(285)
(171)
(286)
(287)
(295)
(149)
(283)
(277)
(293)
(180)
(341)
(368)
(369)
(236)
(407)
(427)
(463)
(318)
(482)
(515)
(561)
(394)
Gross Profit
291
N/A
278
-4%
335
+20%
318
-5%
56
-83%
336
+504%
291
-13%
328
+13%
94
-71%
(20)
N/A
(89)
-337%
(171)
-92%
131
N/A
78
-41%
82
+5%
86
+5%
193
+126%
74
-62%
74
N/A
74
N/A
225
+205%
82
-63%
79
-4%
78
-1%
207
+164%
71
-66%
73
+3%
88
+20%
252
+185%
111
-56%
107
-4%
101
-6%
256
+152%
94
-63%
105
+12%
125
+19%
298
+139%
Operating Income
Operating Expenses
(142)
7
18
(269)
(47)
105
84
(133)
(45)
(23)
(0)
22
(55)
(55)
(45)
(40)
(151)
(36)
(38)
(39)
(169)
(27)
(13)
(26)
(172)
(8)
(25)
(32)
(228)
(76)
(72)
(75)
(253)
(99)
(101)
(103)
(256)
Selling, General & Administrative
(96)
(137)
(127)
(120)
(27)
(108)
(127)
(143)
(39)
(23)
2
32
(42)
(56)
(46)
(41)
(24)
(37)
(40)
(41)
(24)
(34)
(36)
(39)
(20)
(52)
(69)
(74)
(58)
(88)
(84)
(92)
(67)
(102)
(102)
(104)
(52)
Depreciation & Amortization
(8)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
(3)
0
0
0
(3)
0
0
0
(4)
Purchased Fuel Power Gas
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(119)
0
0
0
(139)
0
0
0
(136)
0
0
0
(153)
0
0
0
(156)
0
0
0
(179)
Other Operating Expenses
(39)
144
145
(149)
(19)
213
212
11
(5)
0
(3)
(11)
(13)
0
0
1
(8)
0
3
3
(6)
7
23
13
(15)
44
44
42
(14)
12
13
17
(27)
3
1
1
(21)
Operating Income
149
N/A
285
+92%
353
+24%
49
-86%
9
-82%
441
+4 852%
375
-15%
195
-48%
50
-74%
(43)
N/A
(90)
-108%
(150)
-67%
77
N/A
23
-71%
37
+62%
46
+25%
42
-7%
38
-9%
36
-5%
35
-3%
56
+59%
55
-2%
66
+20%
52
-21%
35
-32%
64
+80%
49
-24%
57
+16%
23
-59%
36
+52%
36
N/A
27
-25%
3
-89%
(5)
N/A
4
N/A
22
+474%
43
+95%
Pre-Tax Income
Interest Income Expense
(106)
(282)
(279)
118
(4)
(321)
(371)
(393)
(224)
(193)
(103)
(36)
(168)
336
320
320
357
(135)
(110)
(102)
(72)
(51)
238
306
447
587
469
558
943
1 341
1 455
1 589
387
(262)
(570)
(1 056)
(217)
Non-Reccuring Items
68
75
47
18
26
0
(72)
(72)
(121)
(72)
0
0
(34)
92
92
92
63
(0)
(0)
11
11
17
0
0
31
0
0
0
(1)
0
0
0
(1)
0
0
0
(1)
Total Other Income
(1)
0
0
0
1
0
(129)
(130)
(132)
(130)
0
0
(10)
0
0
0
0
0
0
5
(1)
0
0
(6)
(13)
0
0
0
(86)
0
0
0
(2)
0
0
0
(10)
Pre-Tax Income
109
N/A
78
-28%
120
+54%
185
+54%
32
-83%
120
+274%
(197)
N/A
(400)
-103%
(427)
-7%
(439)
-3%
(194)
+56%
(186)
+4%
(136)
+27%
450
N/A
448
0%
457
+2%
462
+1%
(97)
N/A
(74)
+24%
(51)
+31%
(6)
+89%
21
N/A
304
+1 380%
353
+16%
500
+42%
650
+30%
517
-20%
614
+19%
880
+43%
1 377
+57%
1 491
+8%
1 616
+8%
388
-76%
(267)
N/A
(566)
-112%
(1 034)
-83%
(186)
+82%
Net Income
Tax Provision
(103)
(99)
(106)
(59)
(9)
(65)
(49)
(59)
(2)
6
15
30
(73)
(75)
(76)
(76)
(12)
(11)
(12)
(15)
(17)
(17)
(15)
(11)
(5)
2
11
21
(4)
(22)
(33)
(56)
(38)
(35)
(30)
(23)
(25)
Income from Continuing Operations
6
(21)
14
126
23
55
(246)
(459)
(429)
(433)
(179)
(156)
(208)
376
373
382
451
(108)
(86)
(66)
(22)
4
289
342
496
653
529
636
875
1 354
1 457
1 559
350
(302)
(596)
(1 057)
(211)
Income to Minority Interest
(18)
(24)
(34)
(39)
(23)
(46)
(37)
(37)
(18)
(20)
(31)
(26)
(32)
(29)
(17)
(22)
(11)
(9)
(9)
(11)
(16)
(16)
(15)
(11)
3
10
27
47
55
35
25
(12)
(37)
(32)
(33)
(28)
(25)
Net Income (Common)
458
N/A
486
+6%
581
+20%
79
-86%
73
-8%
9
-87%
(283)
N/A
(496)
-75%
(412)
+17%
(396)
+4%
(106)
+73%
(81)
+24%
237
N/A
802
+239%
764
-5%
767
+0%
434
-43%
(123)
N/A
(102)
+17%
(54)
+47%
(13)
+75%
12
N/A
299
+2 474%
338
+13%
507
+50%
671
+32%
564
-16%
683
+21%
930
+36%
1 389
+49%
1 482
+7%
1 547
+4%
313
-80%
(334)
N/A
(629)
-88%
(1 085)
-72%
(236)
+78%
EPS (Diluted)
5.15
N/A
5.44
+6%
6.67
+23%
0.91
-86%
1.36
+49%
0.1
-93%
-3.17
N/A
-5.59
-76%
-7.67
-37%
-7.51
+2%
-1.99
+74%
-1.5
+25%
4.39
N/A
14.89
+239%
13.95
-6%
14.57
+4%
8.07
-45%
-2.28
N/A
-1.89
+17%
-1
+47%
-0.24
+76%
0.21
N/A
5.53
+2 533%
6.26
+13%
9.4
+50%
12.45
+32%
10.46
-16%
12.55
+20%
17.27
+38%
25.78
+49%
27.51
+7%
28.65
+4%
5.8
-80%
-5.85
N/A
-11.74
-101%
-20.27
-73%
-4.42
+78%

See Also

Summary
KEN intrinsic value, competitors valuation, and company profile.
DCF Valuation
KEN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KEN stock valuation using valuation multiples.
Wall Street Estimates
KEN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
KEN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.