Stock KTOS KRATOS DEFENSE & SECURITY SOLUTIONS, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kratos Defense & Security Solutions, Inc.

Equities

KTOS

US50077B2079

Aerospace & Defense

Market Closed - Nasdaq
Other stock markets
 16:00:00 2024-04-26 EDT 		5-day change 1st Jan Change
18.86 USD +9.11% Intraday chart for Kratos Defense & Security Solutions, Inc. +4.63% -7.07%
04-17 Kratos Defense & Security Solutions, SES Demonstrate SATCOM Ground System for US Army MT
04-17 Kratos Defense & Security Solutions, Inc. and SES Execute Fully Virtualized Satellite Communications Ground System Demonstration for U.S. Army?s Combat Capabilities Development Command CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,914 3,367 2,405 1,300 2,616 2,827 - -
Enterprise Value (EV) 1 2,036 3,287 2,353 1,469 2,763 2,840 2,833 2,667
P/E ratio 164 x 40.9 x -970 x -35.6 x -290 x 156 x 77.1 x 54.7 x
Yield - - - - - - - -
Capitalization / Revenue 2.67 x 4.5 x 2.96 x 1.45 x 2.52 x 2.48 x 2.24 x 2.07 x
EV / Revenue 2.84 x 4.4 x 2.9 x 1.64 x 2.66 x 2.49 x 2.25 x 1.96 x
EV / EBITDA 26.3 x 41.9 x 28.4 x 20.8 x 29 x 26.9 x 22.9 x 19.6 x
EV / FCF 679 x 374 x -210 x -20.7 x 216 x -119 x 92.5 x 57.5 x
FCF Yield 0.15% 0.27% -0.48% -4.83% 0.46% -0.84% 1.08% 1.74%
Price to Book 3.33 x 3.65 x 2.55 x 1.4 x 2.69 x 2.45 x 2.54 x 2.59 x
Nbr of stocks (in thousands) 106,270 122,756 123,986 125,957 128,939 149,942 - -
Reference price 2 18.01 27.43 19.40 10.32 20.29 18.86 18.86 18.86
Announcement Date 20-02-24 21-02-25 22-02-22 23-02-23 24-02-13 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 717.5 747.7 811.5 898.3 1,037 1,139 1,261 1,364
EBITDA 1 77.3 78.5 82.9 70.7 95.4 105.5 123.6 136.3
EBIT 1 38 29.3 27.9 -2.6 31.1 40.44 58.49 71.79
Operating Margin 5.3% 3.92% 3.44% -0.29% 3% 3.55% 4.64% 5.26%
Earnings before Tax (EBT) 1 15.7 6.8 4.4 -32.7 11.1 22.38 41.9 56.74
Net income 1 12.5 79.6 -2 -36.9 -8.9 17.65 34.69 47.18
Net margin 1.74% 10.65% -0.25% -4.11% -0.86% 1.55% 2.75% 3.46%
EPS 2 0.1100 0.6700 -0.0200 -0.2900 -0.0700 0.1210 0.2444 0.3450
Free Cash Flow 1 3 8.8 -11.2 -71 12.8 -23.84 30.64 46.34
FCF margin 0.42% 1.18% -1.38% -7.9% 1.23% -2.09% 2.43% 3.4%
FCF Conversion (EBITDA) 3.88% 11.21% - - 13.42% - 24.79% 34%
FCF Conversion (Net income) 24% 11.06% - - - - 88.33% 98.22%
Dividend per Share 2 - - - - - - - -
Announcement Date 20-02-24 21-02-25 22-02-22 23-02-23 24-02-13 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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
Net sales 1 200.6 211.6 196.2 224.2 228.6 249.3 231.8 256.9 274.6 273.8 250.5 270.5 296.6 319.7 276.1
EBITDA 1 23.8 23.4 13.8 17.7 20 19.2 17 21.6 27.7 29.1 17.12 22.9 29.72 35.14 24.37
EBIT 1 10.5 9.2 -1.2 -1.9 -3.6 4.1 0.5 6.7 12.2 11.7 1.803 6.946 13.34 18.36 7.822
Operating Margin 5.23% 4.35% -0.61% -0.85% -1.57% 1.64% 0.22% 2.61% 4.44% 4.27% 0.72% 2.57% 4.5% 5.74% 2.83%
Earnings before Tax (EBT) 1 4.6 3 -20 -4.8 -8.8 0.9 -5.1 1.8 6.8 7.6 -3.473 1.928 9.114 14.54 6.829
Net income 1 -2.4 -2.6 -15.9 -4.7 -8 -8.3 -7 -2.7 -1.6 2.4 -3.359 1.719 7.173 11.34 5.395
Net margin -1.2% -1.23% -8.1% -2.1% -3.5% -3.33% -3.02% -1.05% -0.58% 0.88% -1.34% 0.64% 2.42% 3.55% 1.95%
EPS 2 -0.0200 -0.0200 -0.1200 -0.0400 -0.0600 -0.0700 -0.0500 -0.0200 -0.0100 0.0200 -0.0204 0.0127 0.0499 0.0842 0.0200
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 21-11-03 22-02-22 22-05-05 22-08-04 22-11-03 23-02-23 23-05-03 23-08-03 23-11-02 24-02-13 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 123 - - 169 147 13.3 5.73 -
Net Cash position 1 - 79.8 52.7 - - - - 161
Leverage (Debt/EBITDA) 1.585 x - - 2.389 x 1.536 x 0.1263 x 0.0464 x -
Free Cash Flow 1 3 8.8 -11.2 -71 12.8 -23.8 30.6 46.3
ROE (net income / shareholders' equity) 6.71% 5.15% 4.87% 4.24% 5.67% 6.09% 7.69% -
ROA (Net income/ Total Assets) 3.34% 2.81% 2.89% 2.54% 3.4% 3.73% 4.74% -
Assets 1 374 2,834 -69.28 -1,452 -261.4 473.2 731.9 -
Book Value Per Share 2 5.420 7.520 7.620 7.390 7.550 7.680 7.430 7.270
Cash Flow per Share 2 0.2600 0.3800 0.2800 -0.2000 0.5000 0.3700 0.4000 -
Capex 1 26.3 35.9 46.5 45.4 52.4 74.2 52.2 46.7
Capex / Sales 3.67% 4.8% 5.73% 5.05% 5.05% 6.52% 4.14% 3.42%
Announcement Date 20-02-24 21-02-25 22-02-22 23-02-23 24-02-13 - - -
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 Kratos Defense & Security Solutions, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
18.86 USD
Average target price
21.7 USD
Spread / Average Target
+15.09%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Aerospace & Defense

1st Jan change Capi.
KRATOS DEFENSE & SECURITY SOLUTIONS, INC. Stock Kratos Defense & Security Solutions, Inc.
-7.07% 2.83B
RTX CORPORATION Stock RTX Corporation
+20.53% 135B
GENERAL DYNAMICS CORPORATION Stock General Dynamics Corporation
+9.53% 77.91B
NORTHROP GRUMMAN CORPORATION Stock Northrop Grumman Corporation
+2.63% 71.1B
BAE SYSTEMS PLC Stock BAE Systems plc
+20.67% 50.29B
ROLLS-ROYCE HOLDINGS PLC Stock Rolls-Royce Holdings plc
+40.51% 43.87B
L3HARRIS TECHNOLOGIES, INC. Stock L3Harris Technologies, Inc.
+1.86% 40.78B
HINDUSTAN AERONAUTICS LIMITED Stock Hindustan Aeronautics Limited
+42.10% 31.95B
RHEINMETALL AG Stock Rheinmetall AG
+82.72% 24.31B
AXON ENTERPRISE, INC. Stock Axon Enterprise, Inc.
+19.32% 23.26B
Other Aerospace & Defense
  1. Stock Market
  2. Equities
  3. KTOS Stock
  4. Financials Kratos Defense & Security Solutions, Inc.