(KTB) Kontoor Brands - Overview
Sector: Consumer Cyclical | Industry: Apparel Manufacturing | Exchange: NYSE (USA) | Market Cap: 4.048m USD | Total Return: 29.4% in 12m
Industry Rotation: +7.9
Avg Turnover: 48.6M USD
Peers RS (IBD): 63.8
EPS Trend: -2.8%
Qual. Beats: 0
Rev. Trend: 52.2%
Qual. Beats: 1
Warnings
No concerns identified
Tailwinds
No distinct edge detected
Kontoor Brands Inc. (KTB) is a lifestyle apparel company that designs, produces, and distributes denim, apparel, footwear, and accessories. The company operates globally, with significant presence in the Americas, Europe, and Asia-Pacific regions.
KTBs core business revolves around its two primary segments: Wrangler and Lee. These brands are well-established in the denim and casual wear market, a mature segment within the broader apparel industry. The company also licenses the Rock & Republic brand.
KTB employs a diversified distribution strategy, selling products through mass merchants, specialty stores, department stores, company-operated stores, and e-commerce platforms. This multi-channel approach is common for apparel companies seeking broad market penetration.
For more detailed financial analysis and performance metrics, further research on platforms like ValueRay is recommended.
- Wrangler and Lee brand strength drives revenue growth
- Cotton prices impact manufacturing costs and margins
- Global supply chain disruptions affect product availability
- Consumer discretionary spending influences apparel demand
- E-commerce expansion boosts direct-to-consumer sales
| Net Income: 227.5m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.17 > 0.02 and ΔFCF/TA -4.32 > 1.0 |
| NWC/Revenue: 15.46% < 20% (prev 25.71%; Δ -10.25% < -1%) |
| CFO/TA 0.18 > 3% & CFO 455.8m > Net Income 227.5m |
| Net Debt (1.19b) to EBITDA (430.6m): 2.75 < 3 |
| Current Ratio: 1.82 > 1.5 & < 3 |
| Outstanding Shares: last quarter (56.3m) vs 12m ago 0.52% < -2% |
| Gross Margin: 46.58% > 18% (prev 0.45%; Δ 4.61k% > 0.5%) |
| Asset Turnover: 149.0% > 50% (prev 158.0%; Δ -9.01% > 0%) |
| Interest Coverage Ratio: 6.19 > 6 (EBITDA TTM 430.6m / Interest Expense TTM 61.8m) |
| A: 0.19 (Total Current Assets 1.08b - Total Current Liabilities 593.6m) / Total Assets 2.58b |
| B: 0.11 (Retained Earnings 274.3m / Total Assets 2.58b) |
| C: 0.18 (EBIT TTM 382.8m / Avg Total Assets 2.12b) |
| D: 0.10 (Book Value of Equity 206.7m / Total Liabilities 2.02b) |
| Altman-Z'' Score: 2.91 = A |
| DSRI: 0.88 (Receivables 276.4m/260.2m, Revenue 3.15b/2.61b) |
| GMI: 0.96 (GM 46.58% / 44.55%) |
| AQI: 1.80 (AQ_t 0.48 / AQ_t-1 0.26) |
| SGI: 1.21 (Revenue 3.15b / 2.61b) |
| TATA: -0.09 (NI 227.5m - CFO 455.8m) / TA 2.58b) |
| Beneish M-Score: -2.63 (Cap -4..+1) = A |
Over the past week, the price has changed by +3.24%, over one month by +5.67%, over three months by +22.50% and over the past year by +29.39%.
- StrongBuy: 2
- Buy: 1
- Hold: 1
- Sell: 1
- StrongSell: 0
| Analysts Target Price | 92.7 | 28.9% |
P/E Forward = 10.6838
P/S = 1.2842
P/B = 6.7504
Revenue TTM = 3.15b USD
EBIT TTM = 382.8m USD
EBITDA TTM = 430.6m USD
Long Term Debt = 1.13b USD (from longTermDebt, last quarter)
Short Term Debt = 42.4m USD (from shortTermDebt, last quarter)
Debt = 1.29b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 1.19b USD (from netDebt column, last quarter)
Enterprise Value = 5.23b USD (4.05b + Debt 1.29b - CCE 108.4m)
Interest Coverage Ratio = 6.19 (Ebit TTM 382.8m / Interest Expense TTM 61.8m)
EV/FCF = 12.08x (Enterprise Value 5.23b / FCF TTM 433.3m)
FCF Yield = 8.28% (FCF TTM 433.3m / Enterprise Value 5.23b)
FCF Margin = 13.74% (FCF TTM 433.3m / Revenue TTM 3.15b)
Net Margin = 7.21% (Net Income TTM 227.5m / Revenue TTM 3.15b)
Gross Margin = 46.58% ((Revenue TTM 3.15b - Cost of Revenue TTM 1.68b) / Revenue TTM)
Gross Margin QoQ = 46.90% (prev 45.78%)
Tobins Q-Ratio = 2.03 (Enterprise Value 5.23b / Total Assets 2.58b)
Interest Expense / Debt = 1.54% (Interest Expense 19.9m / Debt 1.29b)
Taxrate = 27.56% (28.1m / 101.8m)
NOPAT = 277.3m (EBIT 382.8m * (1 - 27.56%))
Current Ratio = 1.82 (Total Current Assets 1.08b / Total Current Liabilities 593.6m)
Debt / Equity = 2.29 (Debt 1.29b / totalStockholderEquity, last quarter 564.9m)
Debt / EBITDA = 2.75 (Net Debt 1.19b / EBITDA 430.6m)
Debt / FCF = 2.74 (Net Debt 1.19b / FCF TTM 433.3m)
Total Stockholder Equity = 504.9m (last 4 quarters mean from totalStockholderEquity)
RoA = 10.75% (Net Income 227.5m / Total Assets 2.58b)
RoE = 45.05% (Net Income TTM 227.5m / Total Stockholder Equity 504.9m)
RoCE = 23.35% (EBIT 382.8m / Capital Employed (Equity 504.9m + L.T.Debt 1.13b))
RoIC = 16.79% (NOPAT 277.3m / Invested Capital 1.65b)
WACC = 8.47% (E(4.05b)/V(5.34b) * Re(10.82%) + D(1.29b)/V(5.34b) * Rd(1.54%) * (1-Tc(0.28)))
Discount Rate = 10.82% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: -33.33 | Cagr: -0.58%
[DCF] Terminal Value 76.95% ; FCFF base≈399.2m ; Y1≈404.3m ; Y5≈439.9m
[DCF] Fair Price = 108.3 (EV 7.17b - Net Debt 1.19b = Equity 5.98b / Shares 55.3m; r=8.47% [WACC]; 5y FCF grow 0.93% → 3.0% )
EPS Correlation: -2.79 | EPS CAGR: -46.44% | SUE: -4.0 | # QB: 0
Revenue Correlation: 52.17 | Revenue CAGR: 11.40% | SUE: 1.70 | # QB: 1
EPS next Quarter (2026-06-30): EPS=1.18 | Chg7d=+0.001 | Chg30d=-0.001 | Revisions Net=+0 | Analysts=8
EPS current Year (2026-12-31): EPS=6.48 | Chg7d=+0.000 | Chg30d=+0.000 | Revisions Net=+6 | Growth EPS=+15.9% | Growth Revenue=+9.3%
EPS next Year (2027-12-31): EPS=7.01 | Chg7d=+0.000 | Chg30d=+0.000 | Revisions Net=+5 | Growth EPS=+8.2% | Growth Revenue=+3.9%
[Analyst] Revisions Ratio: +0.00 (3 Up / 3 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 5.3% (Discount Rate 10.8% - Earnings Yield 5.6%)
[Growth] Growth Spread = +13.0% (Analyst 18.3% - Implied 5.3%)