K.TO (K.TO)

$48.2B
Market Cap
15.0
P/E Ratio
1.32
Beta
0.46%
Dividend Yield
Piotroski 9/9Altman Z 8.7 SafeBeneish M -3.10 CleanROIC−WACC +10.7%

Quantitative Summary

Deterministic

Financial health metrics are strong: Piotroski 9/9, Altman Z 8.7 (above 3.0 safe zone threshold).

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

The fundamental economics of K.TO reveal a capital allocation machine operating with exceptional efficiency, evidenced by an ROIC-WACC spread of +10.7% that signals robust value creation relative to the cost of equity. This high return profile is underpinned by a DuPont-decomposed ROE of 27.5%, driven primarily by industry-leading net margins at 33.9% rather than aggressive leverage or asset turnover, which sit at moderate levels of 1.43x and 0.57x respectively. The company's financial integrity is further corroborated by a perfect Piotroski F-Score of 9/9 and an Altman Z-Score of 8.7, indicating negligible distress risk, while a Beneish M-Score of -3.10 strongly suggests the absence of earnings manipulation. Coupled with revenue growth accelerating at 37% year-over-year, these metrics paint a picture of a high-quality firm expanding its profit base without compromising operational leverage or balance sheet stability.

Valuation analysis presents a divergence between current market pricing and intrinsic value estimates derived from discounted cash flow modeling. The stock trades at a P/E multiple of 15.0x, which appears constrained relative to the quality of earnings generated, particularly when contrasted against the DCF-implied fair value of $53. This gap suggests that while the market acknowledges the company's superior margins and growth trajectory, it may be pricing in lower future persistence or applying a conservative discount rate not fully aligned with the observed 10.7% risk-adjusted return spread. The current multiple does not appear to fully reflect the premium warranted by the combination of double-digit ROIC, perfect fundamental health scores, and nearly 40% revenue expansion, leaving room for potential mean reversion if growth rates sustain or accelerate further.

The convergence of a flawless Piotroski score, low distress probability per Altman metrics, and negative manipulation signals creates a distinct risk asymmetry favoring the long-term holder over near-term volatility concerns. However, investors must remain cognizant that such perfection in fundamental scores can sometimes precede mean reversion or hidden headwinds not captured by historical data points alone. The significant upside implied by the DCF model relative to current multiples introduces a compelling risk/reward profile, yet the sustainability of 37% revenue growth and maintaining these margin levels will be critical determinants for whether the market eventually recalibrates its valuation assumptions upward or if external factors compress future cash flow projections.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive

Sensitivity Matrix

TG ↓ / WACC →10.8%12.8%14.8%
2%$62$49$41
3%$68$53$43
4%$77$58$46

Center = base case. Green = >10% upside, Red = >10% downside vs .

Pre-computed DCF: WACC=12.8%, terminal growth 3%. Fair value $53 (+0.0%). Not investment advice.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Quant Health Deep Dive

9/9
Piotroski F-Score
Strong — high operational efficiency and profitability signals
8.7
Altman Z-Score
Safe Zone — above 3.0 threshold per academic model. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.
-3.10
Beneish M-Score
Below threshold — no statistical earnings quality concern per Beneish model. Threshold: <-2.22 = below threshold.

Profitability & Value Creation

52.7%
Gross Margin
33.9%
Net Margin
23.5%
ROIC
12.8%
WACC
ROIC − WACC Spread: +10.7%— Positive value creation spread.
+37.0%
Revenue Growth (YoY)
+151.9%
Earnings Growth (YoY)
2.6B
Free Cash Flow
6%
FCF Payout Ratio

✅ Conservative payout — room for dividend increases.

DuPont Analysis — ROE Decomposition

Breaking down Return on Equity to see how the company generates its ROE — efficiency, margins, or leverage.

33.9%
Net Profit Margin
NI ÷ Revenue
×
0.57x
Asset Turnover
Revenue ÷ Assets
×
1.43x
Equity Multiplier
Assets ÷ Equity
=
27.5%
Return on Equity
✅ ROE driven primarily by strong profit margins — a sign of pricing power.

Balance Sheet Health

0.43x
Debt / Equity
2.35x
Current Ratio
40.1x
Interest Coverage
-0.2x
Net Debt / EBITDA
5.44%
FCF Yield
4.4B
EBITDA

Earnings Surprise History

Q4
✓ Beat
Est: $0.24
Act: $0.30
+24.2%
Q3
✓ Beat
Est: $0.34
Act: $0.44
+29.4%
Q2
✓ Beat
Est: $0.39
Act: $0.44
+12.2%
Q1
✓ Beat
Est: $0.55
Act: $0.67
+21.8%

EPS estimates vs actuals for the most recent reported quarters. Source: yfinance.

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fundamentals

8.6
Forward P/E
PEG Ratio
4.08
Price/Book
5M
Avg Volume
$53.57
52W High
$16.03
52W Low
52W Range Position

K.TO Capital Efficiency

How efficiently does K.TO convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$2.6B
EBITDA
$4.4B
FCF Conversion
59%
Reinvestment Rate
41%
59% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)
ROIC
23.5%
ROIC − WACC Spread
10.7%

K.TO converts 59% of its EBITDA into free cash flow, a healthy conversion rate indicating efficient capital management — the business generates substantial cash after reinvestment. The positive ROIC-WACC spread of 10.7% confirms that reinvested capital creates shareholder value.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Compare K.TO to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: N/A.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.