KMI Kinder Morgan, Inc. Common Stock

NYSE · Energy · SEC EDGAR에서 보기 ↗

$34.42

가격 · 5월 20, 2026

기준 재무 정보 4월 24, 2026

KMI 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위

가격

$34.42

시가총액

$61.16B

P/E (TTM)

20.1

EPS (TTM)

$1.37

매출 (TTM)

$16.94B

배당 수익률

4.3%

ROE

9.9%

부채/자본

1.0

52주 범위

$26 – $35

KMI 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의

10년 성과 매출, 순이익, 마진 및 EPS 추세

매출 및 순이익 $16.94B

2016-12-31 → 2025-12-31

EPS $1.37

2016-12-31 → 2025-12-31

잉여현금흐름 $2.89B

2016-12-31 → 2025-12-31

마진 18.0%

가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?

지표

5년 추세

KMI

동종업계 중앙값

P/E (TTM)

20.1

14.3

P/S (TTM)

3.6

P/B

2.0

3.9

EV / EBITDA

12.8

—

Price / FCF (주가 / FCF)

21.2

—

수익성 총, 영업 및 순이익률; ROE, ROA, ROIC

지표

5년 추세

KMI

동종업계 중앙값

Operating Margin (영업이익률)

27.9%

—

Net Profit Margin (순이익률)

18.0%

20.0%

ROA

4.2%

7.8%

ROE

9.9%

27.8%

ROIC

6.0%

—

재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성

지표

5년 추세

KMI

동종업계 중앙값

Debt / Equity (부채 / 자기자본 비율)

1.0

—

Current Ratio (유동비율)

0.6

0.9

Quick Ratio (당좌 비율)

0.0

—

성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR

지표

5년 추세

KMI

동종업계 중앙값

Revenue YoY (매출 YoY)

12.2%

—

Revenue CAGR 3Y (매출 CAGR 3년)

-4.1%

—

Revenue CAGR 5Y (매출 CAGR 5년)

7.7%

—

EPS YoY

17.1%

—

Net Income YoY (순이익 YoY)

17.0%

—

주당 지표 EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금

지표

5년 추세

KMI

동종업계 중앙값

EPS (Diluted) (EPS (희석))

$1.37

—

자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율

지표

5년 추세

KMI

동종업계 중앙값

Payout Ratio (지급 비율)

85.2%

—

배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR

배당 수익률

4.3%

지급 비율

85.2%

5년 배당 CAGR

—

배당락일	금액
2026년 5월 4일	$0.2980
2026년 2월 2일	$0.2930
2025년 11월 3일	$0.2930
2025년 7월 31일	$0.2930
2025년 4월 30일	$0.2930
2025년 2월 3일	$0.2880
2024년 10월 31일	$0.2880
2024년 7월 31일	$0.2880
2024년 4월 29일	$0.2880
2024년 1월 30일	$0.2830
2023년 10월 30일	$0.2830
2023년 7월 28일	$0.2830
2023년 4월 28일	$0.2830
2023년 1월 30일	$0.2780
2022년 10월 28일	$0.2780
2022년 7월 29일	$0.2780
2022년 4월 29일	$0.2780
2022년 1월 28일	$0.2700
2021년 10월 29일	$0.2700
2021년 7월 30일	$0.2700

KMI 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력

매수 28 명의 애널리스트

적극 매수 4 14.3%
매수 12 42.9%
보유 12 42.9%
매도 0 0.0%
적극 매도 0 0.0%

12개월 목표 주가

21 명의 애널리스트 · 2026-05-19

중앙값 $35.00

지금 $34.42

저가 $31.00

고가 $43.00

중앙값 목표 $35.00 +1.7%

평균 목표 $35.33 +2.7%

실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일

평균 서프라이즈

0.02%

기간	EPS Actual	EPS 예상	서프라이즈
2026년 3월 31일	$0.48	$0.40	0.08%
2025년 12월 31일	$0.39	$0.37	0.02%
2025년 9월 30일	$0.29	$0.29	-0.00%
2025년 6월 30일	$0.28	$0.28	-0.00%
2025년 3월 31일	$0.34	$0.35	-0.01%

동료 비교 주요 지표 대 섹터 동종 기업

티커	시가총액	P/E	매출 YoY	순이익률	ROE	매출 총이익률
KMI	$61.16B	20.1	12.2%	18.0%	9.9%	—
WMB	—	28.1	13.8%	21.9%	20.7%	—
EPD	—	18.5	-6.4%	11.1%	—	—
ET	—	—	3.5%	5.2%	9.4%	—
OKE	$46.28B	13.6	55.0%	10.1%	17.2%	—
TRGP	$39.61B	21.7	4.0%	11.3%	68.0%	—
MPLX	—	—	8.9%	38.1%	—	—
LNG	$41.29B	8.1	27.2%	26.7%	78.3%	—
CQP	—	-109.1	23.6%	27.8%	—	—
WES	—	—	6.6%	30.7%	—	—
PAA	—	—	-9.5%	3.2%	—	—

전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름

손익계산서 15

KMI의 연간 손익계산서 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue	$16.94B	$15.10B	$15.33B	$19.20B	$16.61B	$11.70B	$13.21B	$14.14B	$13.71B	$13.06B	$14.40B	$16.23B
Cost of Revenue	·	·	·	$9.26B	$6.49B	$2.54B	$3.26B	$4.42B	$4.34B	$3.43B	$4.06B	$6.28B
SG&A Expense	$744M	$712M	$668M	$637M	$655M	$648M	$590M	$601M	$688M	$703M	$690M	$610M
Operating Expenses	$746M	$736M	$759M	$593M	$623M	$10.14B	$8.34B	$10.35B	$10.18B	$9.52B	$11.96B	$11.78B
Operating Income	$4.72B	$4.38B	$4.26B	$4.07B	$2.92B	$1.56B	$4.87B	$3.79B	$3.53B	$3.54B	$2.45B	$4.45B
Interest Expense	·	·	·	·	·	·	·	·	·	·	·	$1.81B
Other Non-op	$173M	$27M	$-37M	$55M	$282M	$56M	$75M	$107M	$97M	$78M	$43M	$80M
Pretax Income	$3.99B	$3.41B	$3.20B	$3.33B	$2.22B	$661M	$3.17B	$2.51B	$2.16B	$1.64B	$772M	$3.09B
Income Tax	$832M	$687M	$715M	$710M	$369M	$481M	$926M	$587M	$1.94B	$917M	$564M	$648M
Net Income	$3.06B	$2.61B	$2.39B	$2.55B	$1.78B	$119M	$2.19B	$1.61B	$183M	$708M	$253M	$1.03B
EPS (Basic)	$1.37	$1.17	$1.06	$1.12	$0.78	$0.05	$0.96	·	$0.01	$0.25	$0.10	$0.89
EPS (Diluted)	$1.37	$1.17	$1.06	$1.12	$0.78	$0.05	$0.96	·	$0.01	$0.25	$0.10	$0.89
Shares (Basic)	2,223,000,000	2,220,000,000	2,234,000,000	2,258,000,000	2,266,000,000	2,263,000,000	2,264,000,000	·	2,230,000,000	2,230,000,000	2,187,000,000	1,137,000,000
Shares (Diluted)	2,223,000,000	2,220,000,000	2,234,000,000	2,258,000,000	2,266,000,000	2,263,000,000	2,264,000,000	·	2,230,000,000	2,230,000,000	2,193,000,000	1,137,000,000
EBITDA	$7.18B	$6.74B	$6.51B	$6.25B	$5.05B	$3.72B	$7.28B	$6.09B	$5.80B	$5.78B	$4.76B	$6.49B

대차대조표 27

KMI의 연간 대차대조표 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash & Equivalents	$63M	$88M	$83M	$745M	$1.14B	$1.18B	$185M	$3.28B	$264M	$684M	$229M	$315M
Short-term Investments	·	·	·	·	·	$0	$925M	$0	·	·	·	·
Receivables	·	·	·	·	·	·	$1.38B	$1.50B	$1.45B	$1.37B	$1.31B	$1.64B
Inventory	$574M	$555M	$525M	$634M	$562M	$348M	$371M	$385M	$424M	$357M	$407M	$459M
Other Current Assets	$357M	$246M	$333M	$304M	$289M	$168M	$270M	$248M	$238M	$337M	$266M	$746M
Current Assets	$2.75B	$2.52B	$2.54B	$3.80B	$3.83B	$3.20B	$3.24B	$5.72B	$2.71B	$3.23B	$2.82B	$3.75B
PP&E (Net)	$39.33B	$38.01B	$37.30B	$35.60B	$35.65B	$35.84B	$36.42B	$37.90B	$40.16B	$38.70B	$40.55B	$38.56B
Accum. Depreciation	·	·	·	·	$18.79B	$17.82B	$16.95B	$15.36B	$14.18B	·	·	·
Goodwill	$20.08B	$20.08B	$20.12B	$19.96B	$19.91B	$19.85B	$21.45B	$21.96B	$22.16B	$22.15B	$23.79B	$24.65B
Intangibles	$1.73B	$1.76B	$1.96B	$1.81B	$1.68B	$2.45B	$2.68B	$2.88B	$3.10B	$3.32B	$3.55B	$2.30B
Other Non-current Assets	$1.32B	$1.18B	$1.23B	$1.25B	$1.65B	$2.18B	$1.76B	$1.35B	$1.58B	$1.52B	$2.03B	$2.09B
Total Assets	$72.75B	$71.41B	$71.02B	$70.08B	$70.42B	$71.97B	$74.16B	$78.87B	$79.06B	$80.31B	$84.10B	$83.05B
Accounts Payable	$1.41B	$1.40B	$1.37B	$1.44B	$1.26B	$837M	$914M	$1.34B	$1.34B	$1.26B	$1.19B	$1.59B
Accrued Liabilities	·	·	·	·	·	·	·	$876M	$0	·	·	·
Current Liabilities	$4.32B	$5.10B	$7.22B	$6.93B	$5.82B	$5.07B	$5.10B	$7.56B	$6.18B	$5.92B	$4.07B	$6.36B
Capital Leases	$167M	$193M	$230M	$240M	$270M	$263M	$289M	·	·	·	·	·
Deferred Tax	$2.89B	$2.07B	$1.39B	$623M	$0	·	·	·	·	·	·	$0
Total Liabilities	$40.30B	$39.54B	$39.29B	$37.96B	$38.49B	$39.41B	$39.27B	$43.67B	$43.93B	$45.50B	$48.70B	$48.62B
Long-term Debt	·	·	·	·	·	·	·	·	$36.92B	$38.90B	$43.41B	$42.81B
Total Debt	$30.78B	$29.88B	$28.07B	$28.40B	$30.67B	$32.13B	$31.91B	$33.94B	$35.02B	$37.35B	$43.41B	$2.72B
Common Stock	$22M	$22M	$22M	$22M	$23M	$23M	$23M	$23M	$22M	$22M	$22M	$21M
Paid-in Capital	$41.28B	$41.24B	$41.19B	$41.67B	$41.81B	$41.76B	$41.74B	$41.70B	$41.91B	$41.74B	$41.66B	$36.18B
Retained Earnings	$-10.18B	$-10.63B	$-10.69B	$-10.55B	$-10.60B	$-9.94B	$-7.69B	$-7.72B	$-7.75B	$-6.67B	$-6.10B	$-2.11B
AOCI	$45M	$-95M	$-217M	$-402M	$-411M	$-407M	$-333M	$-330M	$-541M	$-661M	$-461M	$-17M
Stockholders' Equity	$31.16B	$30.53B	$30.31B	$30.74B	$30.82B	$31.44B	$33.74B	$33.68B	$33.64B	$34.43B	$35.12B	$34.08B
Liabilities + Equity	$72.75B	$71.41B	$71.02B	$70.08B	$70.42B	$71.97B	$74.16B	$78.87B	$79.06B	$80.31B	$84.10B	$83.05B
Shares Outstanding	2,224,777,750	2,221,647,775	2,219,729,644	2,247,681,626	2,267,391,527	2,264,257,336	2,264,936,054	2,262,165,783	2,217,000,000	2,230,000,000	2,229,000,000	2,125,000,000

현금 흐름 17

KMI의 연간 현금 흐름 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
D&A	$2.45B	$2.35B	$2.25B	$2.19B	$2.13B	$2.16B	$2.41B	$2.30B	$2.26B	$2.21B	$2.31B	$2.04B
Stock-based Comp	·	·	·	·	·	·	·	·	·	·	·	$0
Deferred Tax	$780M	$647M	$710M	$692M	$355M	$345M	$717M	$405M	$2.07B	$1.09B	$692M	$615M
Amort. of Intangibles	$190M	$197M	$202M	$253M	$237M	$212M	$214M	$219M	$220M	$223M	$221M	$143M
Other Non-cash	$-372M	$21M	$1.14B	$-459M	$1.43B	$1.92B	$-570M	$732M	$84M	$783M	$2.05B	$786M
Operating Cash Flow	$5.92B	$5.63B	$6.49B	$4.97B	$5.71B	$4.55B	$4.75B	$5.04B	$4.60B	$4.76B	$5.31B	$4.47B
CapEx	$3.03B	$2.63B	$2.32B	$1.62B	$1.28B	$1.71B	$2.27B	$2.90B	$3.19B	$2.88B	$3.90B	$3.62B
Investing Cash Flow	$-3.18B	$-2.63B	$-4.17B	$-2.17B	$-2.31B	$-911M	$-1.71B	$-68M	$-3.40B	$-1.62B	$-5.71B	$-5.21B
Stock Issued	·	·	·	·	·	·	·	·	$0	$0	$3.87B	$0
Stock Repurchased	$0	$7M	$522M	$368M	$0	$50M	$2M	$273M	$250M	$0	·	$94M
Net Stock Activity	$0	$-7M	$-522M	$-368M	$0	$-50M	$-2M	$-273M	$0	$0	$3.87B	$-94M
Dividends Paid	$2.60B	$2.56B	$2.53B	$2.50B	$2.44B	$2.36B	$2.16B	$1.62B	$1.12B	$1.12B	$4.22B	$1.76B
Financing Cash Flow	$-2.84B	$-2.89B	$-3.01B	$-3.15B	$-3.46B	$-2.64B	$-6.18B	$-1.82B	$-1.68B	$-2.64B	$317M	$471M
Net Change in Cash	$-105M	$118M	$-698M	$-353M	$-62M	$1.00B	$-3.12B	$3.00B	$-461M	$498M	$-86M	$-283M
Taxes Paid	$47M	$33M	$11M	$13M	$10M	$227M	$372M	$-109M	$-140M	$4M	$-331M	$227M
Free Cash Flow	$2.89B	$3.01B	$4.17B	$3.35B	$4.43B	$2.84B	$2.48B	$2.14B	$1.41B	$1.91B	$1.41B	$850M
Levered FCF	·	·	·	·	·	·	·	·	·	·	·	$-578M

수익성 7

KMI의 연간 수익성 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Operating Margin	27.9%	29.0%	27.8%	21.2%	17.6%	13.3%	36.9%	26.8%	25.9%	27.4%	17.0%	27.4%
Net Margin	18.0%	17.3%	15.6%	13.3%	10.7%	1.0%	16.6%	11.4%	1.3%	5.4%	1.8%	6.3%
Pretax Margin	23.6%	22.6%	20.9%	17.4%	13.4%	5.7%	24.0%	17.7%	15.8%	12.5%	5.4%	19.1%
EBITDA Margin	42.4%	44.6%	42.5%	32.6%	30.4%	31.8%	55.1%	43.1%	42.4%	44.3%	33.0%	40.0%
ROA	4.2%	3.7%	3.4%	3.6%	2.5%	0.16%	2.9%	2.0%	0.23%	0.86%	0.30%	1.3%
ROE	9.9%	8.6%	7.8%	8.3%	5.7%	0.37%	6.5%	4.8%	0.54%	2.0%	0.73%	4.3%
ROIC	6.0%	5.8%	5.7%	5.4%	4.0%	0.67%	5.2%	4.3%	0.53%	2.2%	0.84%	9.6%

유동성 및 지급능력 5

KMI의 연간 유동성 및 지급능력 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Current Ratio	0.6	0.5	0.4	0.5	0.7	0.6	0.6	0.8	0.4	0.5	0.7	0.6
Quick Ratio	0.0	0.0	0.0	0.1	0.2	0.2	0.5	0.6	0.3	0.3	0.4	0.3
Debt / Equity	1.0	1.0	0.9	0.9	1.0	1.0	0.9	1.0	1.0	1.1	1.2	0.1
LT Debt / Equity	1.0	1.0	0.9	0.9	1.0	1.0	0.9	1.0	1.0	1.1	1.2	·
Interest Coverage	·	·	·	·	·	·	·	·	·	·	·	2.5

효율성 3

KMI의 연간 효율성 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Asset Turnover	0.2	0.2	0.2	0.3	0.2	0.2	0.2	0.2	0.2	0.2	0.2	0.2
Inventory Turnover	·	·	·	15.5	14.3	7.1	8.6	10.9	11.1	9.2	9.5	14.1
Receivables Turnover	·	·	·	·	·	·	9.2	9.6	9.7	9.7	9.7	9.7

주당 7

KMI의 연간 주당 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Book Value / Share	$14.01	$13.74	$13.65	$13.68	$13.59	$13.88	·	$14.89	$15.17	$15.44	·	·
Revenue / Share	$7.62	$6.80	$6.86	$8.50	$7.33	·	·	·	$6.15	$5.86	$6.57	·
Cash Flow / Share	$2.66	$2.54	$2.91	$2.20	$2.52	·	·	·	$2.06	$2.15	$2.42	·
Cash / Share	$0.03	$0.04	$0.04	$0.33	$0.50	$0.52	·	$1.45	$0.12	$0.31	·	·
Dividend / Share	$1	$1	$1	$1	$1	$1	$1	$1	$0	$0	$2	$2
Dividend Paid / Share	$1	$1	$1	$1	$1	$1	$1	$1	$0	·	·	$2
EPS (TTM)	$1.37	$1.17	$1.06	$1.12	$0.78	$0.05	$0.96	$0.38	$0.01	$0.25	$0.10	$0.89

성장률 10

KMI의 연간 성장률 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue YoY	12.2%	-1.5%	-20.1%	15.6%	42.0%	·	·	·	·	·	·	·
Revenue CAGR 3Y	-4.1%	-3.1%	9.4%	·	·	·	·	·	·	·	·	·
Revenue CAGR 5Y	7.7%	·	·	·	·	·	·	·	·	·	·	·
EPS YoY	17.1%	10.4%	-5.4%	43.6%	1460.0%	·	·	·	·	·	·	·
EPS CAGR 3Y	7.0%	14.5%	176.8%	·	·	·	·	·	·	·	·	·
EPS CAGR 5Y	93.9%	·	·	·	·	·	·	·	·	·	·	·
Net Income YoY	17.0%	9.3%	-6.2%	42.8%	1399.2%	·	·	·	·	·	·	·
Net Income CAGR 3Y	6.2%	13.6%	171.9%	·	·	·	·	·	·	·	·	·
Net Income CAGR 5Y	91.4%	·	·	·	·	·	·	·	·	·	·	·
Dividend CAGR 5Y	2.0%	·	·	·	·	·	·	·	·	·	·	·

가치 평가 (TTM) 17

KMI의 연간 가치 평가 (TTM) 데이터
지표	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
Revenue TTM	$16.94B	$15.10B	$15.33B	$19.20B	$16.61B	$11.70B	$13.21B	$14.14B	$13.71B	$13.06B	$14.40B	$16.23B
Net Income TTM	$3.06B	$2.61B	$2.39B	$2.55B	$1.78B	$119M	$2.19B	$1.61B	$183M	$708M	$253M	$1.03B
Market Cap	$61.16B	$60.87B	$39.16B	$40.64B	$35.96B	$30.95B	·	$34.79B	$40.06B	$46.18B	·	·
Enterprise Value	$91.87B	$90.67B	$67.14B	$68.30B	$65.49B	$61.90B	·	$65.45B	$74.81B	$82.85B	·	·
P/E	20.1	23.4	16.6	16.1	20.3	273.4	22.1	40.5	1807.0	82.8	149.2	47.5
P/S	3.6	4.0	2.6	2.1	2.2	2.6	·	2.5	2.9	3.5	·	·
P/B	2.0	2.0	1.3	1.3	1.2	1.0	·	1.0	1.2	1.3	·	·
P / Tangible Book	6.5	7.0	4.8	4.5	3.9	3.4	·	·	·	·	·	·
P / Cash Flow	10.3	10.8	6.0	8.2	6.3	6.8	·	6.9	8.7	9.6	·	·
P / FCF	21.2	20.3	9.4	12.1	8.1	10.9	·	16.3	28.4	24.2	·	·
EV / EBITDA	12.8	13.5	10.3	10.9	13.0	16.6	·	10.7	12.9	14.3	·	·
EV / FCF	31.8	30.2	16.1	20.4	14.8	21.8	·	30.6	52.9	43.5	·	·
EV / Revenue	5.4	6.0	4.4	3.6	3.9	5.3	·	4.6	5.5	6.3	·	·
Dividend Yield	4.3%	4.2%	6.5%	6.2%	6.8%	7.6%	·	4.7%	2.8%	2.4%	·	·
Earnings Yield	5.0%	4.3%	6.0%	6.2%	4.9%	0.37%	4.5%	2.5%	0.06%	1.2%	0.67%	2.1%
Payout Ratio	85.2%	97.9%	105.8%	98.3%	136.9%	1984.9%	98.8%	100.6%	612.0%	157.9%	1669.6%	171.5%
Annual Payout	$2.60B	$2.56B	$2.53B	$2.50B	$2.44B	$2.36B	$2.16B	$1.62B	$1.12B	$1.12B	$4.22B	$1.76B

손익계산서 14

KMI의 분기별 손익계산서 데이터
지표	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022
Revenue	$4.83B	$4.51B	$4.15B	$4.04B	$4.24B	$3.99B	$3.70B	$3.57B	$3.84B	$4.04B	$3.91B	$3.50B	$3.89B	$4.58B	$5.18B	$5.15B
Cost of Revenue	·	·	·	·	·	·	·	·	·	·	·	·	·	·	$2.72B	$2.68B
SG&A Expense	$184M	$186M	$183M	$188M	$187M	$182M	$176M	$179M	$175M	$171M	$162M	$169M	$166M	$167M	$162M	$152M
Operating Expenses	$177M	$182M	$184M	$188M	$192M	$191M	$181M	$184M	$180M	$225M	$176M	$179M	$179M	$-11.07B	$4.25B	$4.14B
Operating Income	$1.44B	$1.36B	$1.06B	$1.15B	$1.15B	$1.11B	$1.01B	$1.04B	$1.22B	$1.10B	$938M	$1.03B	$1.19B	$1.10B	$931M	$1.01B
Other Non-op	$20M	$134M	$11M	$13M	$15M	$10M	$16M	$1M	$0	$-44M	$3M	$2M	$2M	$-8M	$21M	$23M
Pretax Income	$1.29B	$1.30B	$839M	$919M	$929M	$891M	$764M	$770M	$982M	$824M	$700M	$778M	$899M	$891M	$729M	$837M
Income Tax	$287M	$284M	$185M	$177M	$186M	$197M	$113M	$168M	$209M	$206M	$145M	$168M	$196M	$198M	$134M	$184M
Net Income	$976M	$996M	$628M	$715M	$717M	$667M	$625M	$575M	$746M	$594M	$532M	$586M	$679M	$670M	$576M	$635M
EPS (Basic)	$0.44	$0.45	$0.28	$0.32	$0.32	$0.30	$0.28	$0.26	$0.33	$0.26	$0.24	$0.26	$0.30	$0.30	$0.25	$0.28
EPS (Diluted)	$0.44	$0.45	$0.28	$0.32	$0.32	$0.30	$0.28	$0.26	$0.33	$0.26	$0.24	$0.26	$0.30	$0.30	$0.25	$0.28
Shares (Basic)	2,225,000,000	-4,445,000,000	2,224,000,000	2,222,000,000	2,222,000,000	-4,440,000,000	2,221,000,000	2,219,000,000	2,220,000,000	-4,480,000,000	2,230,000,000	2,237,000,000	2,247,000,000	-4,527,000,000	2,253,000,000	2,265,000,000
Shares (Diluted)	2,225,000,000	-4,445,000,000	2,224,000,000	2,222,000,000	2,222,000,000	-4,440,000,000	2,221,000,000	2,219,000,000	2,220,000,000	-4,480,000,000	2,230,000,000	2,237,000,000	2,247,000,000	-4,527,000,000	2,253,000,000	2,265,000,000
EBITDA	$2.08B	·	$1.67B	$1.77B	$1.75B	·	$1.60B	$1.62B	$1.81B	·	$1.50B	$1.59B	$1.76B	·	$1.48B	$1.55B

대차대조표 22

KMI의 분기별 대차대조표 데이터
지표	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022
Cash & Equivalents	$72M	$63M	$71M	$82M	$80M	$88M	$108M	$98M	$119M	·	$80M	$497M	$416M	$745M	$483M	$100M
Inventory	$593M	$574M	$560M	$560M	$577M	$555M	$526M	$537M	$548M	·	$565M	$569M	$589M	·	$715M	$690M
Other Current Assets	$352M	$357M	$289M	$276M	$231M	$246M	$178M	$190M	$157M	·	$190M	$192M	$184M	·	$314M	$297M
Current Assets	$2.71B	$2.75B	$2.43B	$2.49B	$2.58B	$2.52B	$2.18B	$2.19B	$2.31B	·	$2.43B	$2.72B	$2.70B	·	$3.82B	$3.61B
PP&E (Net)	$39.70B	$39.33B	$39.02B	$38.82B	$38.70B	$38.01B	$37.71B	$37.53B	$37.31B	·	$35.94B	$35.76B	$35.64B	·	$35.53B	$35.53B
Goodwill	$20.08B	$20.08B	$20.08B	$20.08B	$20.08B	$20.08B	$20.08B	$20.08B	$20.09B	$20.12B	$19.96B	$19.96B	$19.96B	$19.96B	$19.96B	$19.91B
Intangibles	$1.69B	$1.73B	$1.77B	$1.82B	$1.87B	$1.76B	$1.81B	$1.86B	$1.91B	·	$1.65B	$1.70B	$1.74B	·	$1.88B	$1.56B
Other Non-current Assets	$1.25B	$1.32B	$1.26B	$1.31B	$1.21B	$1.18B	$1.22B	$1.19B	$1.21B	·	$1.19B	$1.27B	$1.27B	·	$1.33B	$1.31B
Total Assets	$73.07B	$72.75B	$72.32B	$72.37B	$72.32B	$71.41B	$70.88B	$70.70B	$70.74B	·	$68.86B	$69.07B	$68.93B	·	$69.99B	$69.39B
Accounts Payable	$1.37B	$1.41B	$1.29B	$1.30B	$1.25B	$1.40B	$1.26B	$1.20B	$1.07B	·	$1.43B	$1.14B	$1.09B	·	$1.58B	$1.69B
Current Liabilities	$5.18B	$4.32B	$3.85B	$3.63B	$5.78B	$5.10B	$4.73B	$5.96B	$4.58B	·	$6.25B	$5.60B	$4.78B	·	$6.15B	$6.89B
Capital Leases	·	$167M	·	·	·	$193M	·	·	·	·	·	·	·	·	·	·
Deferred Tax	$3.12B	$2.89B	$2.60B	$2.42B	$2.23B	$2.07B	$1.85B	$1.73B	$1.57B	·	$1.11B	$1.01B	$831M	·	$442M	$196M
Total Liabilities	$40.49B	$40.30B	$40.28B	$40.29B	$40.39B	$39.54B	$39.13B	$39.01B	$38.99B	·	$37.28B	$37.16B	$36.82B	·	$37.86B	$37.77B
Total Debt	$29.87B	·	$31.50B	$31.87B	$29.96B	·	$30.05B	$28.65B	$30.17B	·	$27.87B	$28.63B	$29.35B	·	$29.11B	$28.55B
Common Stock	$22M	$22M	$22M	$22M	$22M	$22M	$22M	$22M	$22M	·	$22M	$22M	$22M	·	$23M	$23M
Paid-in Capital	$41.30B	$41.28B	$41.26B	$41.27B	$41.25B	$41.24B	$41.22B	$41.22B	$41.20B	·	$41.31B	$41.39B	$41.58B	·	$41.69B	$41.65B
Retained Earnings	$-9.86B	$-10.18B	$-10.52B	$-10.50B	$-10.56B	$-10.63B	$-10.66B	$-10.64B	$-10.57B	·	$-10.65B	$-10.55B	$-10.50B	·	$-10.59B	$-10.54B
AOCI	$-137M	$45M	$-14M	$-24M	$-109M	$-95M	$-175M	$-262M	$-276M	·	$-418M	$-290M	$-341M	·	$-363M	$-592M
Stockholders' Equity	$31.32B	$31.16B	$30.74B	$30.77B	$30.61B	$30.53B	$30.41B	$30.34B	$30.37B	·	$30.26B	$30.57B	$30.76B	·	$30.76B	$30.55B
Liabilities + Equity	$73.07B	$72.75B	$72.32B	$72.37B	$72.32B	$71.41B	$70.88B	$70.70B	$70.74B	·	$68.86B	$69.07B	$68.93B	·	$69.99B	$69.39B
Shares Outstanding	2,224,809,827	2,224,777,750	2,224,753,580	2,222,067,557	2,222,058,215	2,221,647,775	2,221,626,124	2,219,403,596	2,219,374,654	·	2,227,817,827	2,228,894,500	2,241,158,000	·	2,249,727,830	2,257,464,962

현금 흐름 13

KMI의 분기별 현금 흐름 데이터
지표	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022
D&A	$633M	$618M	$609M	$616M	$610M	$596M	$587M	$584M	$587M	$567M	$561M	$557M	$565M	$554M	$551M	$543M
Deferred Tax	$281M	$268M	$185M	$160M	$167M	$193M	$97M	$159M	$198M	$215M	$141M	$164M	$190M	$193M	$130M	$179M
Other Non-cash	$-399M	·	·	·	$-332M	·	·	·	$-342M	·	·	·	$-101M	·	·	·
Operating Cash Flow	$1.49B	$1.69B	$1.41B	$1.65B	$1.16B	$1.51B	$1.25B	$1.69B	$1.19B	$2.32B	$1.29B	$1.55B	$1.33B	$1.40B	$915M	$1.56B
CapEx	$804M	$820M	$793M	$647M	$766M	$772M	$657M	$581M	$619M	$628M	$647M	$535M	$507M	$477M	$365M	$372M
Investing Cash Flow	$-803M	$-477M	$-663M	$-625M	$-1.41B	$-771M	$-686M	$-600M	$-572M	$-2.44B	$-647M	$-578M	$-508M	$-630M	$-873M	$-301M
Stock Repurchased	·	$0	$0	$0	$0	$0	$0	$0	$7M	$132M	$73M	$204M	$113M	$35M	$160M	$172M
Net Stock Activity	·	·	·	·	$0	·	·	·	$-7M	·	·	·	$-113M	·	·	·
Dividends Paid	$654M	$654M	$654M	$654M	$642M	$642M	$643M	$641M	$631M	$631M	$634M	$637M	$627M	$628M	$629M	$631M
Financing Cash Flow	$-617M	$-1.24B	$-815M	$-1.12B	$333M	$-657M	$-554M	$-1.11B	$-570M	$119M	$-1.06B	$-890M	$-1.18B	$-703M	$264M	$-1.19B
Net Change in Cash	$71M	$-24M	$-64M	$-98M	$81M	$81M	$9M	$-19M	$47M	$-1M	$-423M	$82M	$-356M	$71M	$306M	$69M
Taxes Paid	$-3M	$4M	$5M	$35M	$3M	$7M	$15M	$13M	$-2M	$1M	$1M	$8M	$1M	$1M	$2M	$9M
Free Cash Flow	$687M	·	·	·	$396M	·	·	·	$570M	·	·	·	$826M	·	·	·

수익성 7

KMI의 분기별 수익성 데이터
지표	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022
Operating Margin	29.9%	·	25.6%	28.5%	27.0%	·	27.4%	29.1%	31.8%	·	24.0%	29.4%	30.7%	·	18.0%	19.5%
Net Margin	20.2%	·	15.2%	17.7%	16.9%	·	16.9%	16.1%	19.4%	·	13.6%	16.7%	17.5%	·	11.1%	12.3%
Pretax Margin	26.7%	·	20.2%	22.7%	21.9%	·	20.6%	21.6%	25.6%	·	17.9%	22.2%	23.1%	·	14.1%	16.2%
EBITDA Margin	43.0%	·	40.3%	43.7%	41.4%	·	43.3%	45.4%	47.1%	·	38.4%	45.3%	45.2%	·	28.6%	30.1%
ROA	1.3%	·	0.88%	1.0%	1.0%	·	0.89%	0.82%	1.1%	·	0.77%	0.85%	0.98%	·	0.83%	0.91%
ROE	3.1%	·	2.1%	2.3%	2.4%	·	2.1%	1.9%	2.4%	·	1.7%	1.9%	2.2%	·	1.9%	2.1%
ROIC	1.8%	·	1.3%	1.5%	1.5%	·	1.4%	1.4%	1.6%	·	1.3%	1.4%	1.6%	·	1.3%	1.3%

유동성 및 지급능력 4

KMI의 분기별 유동성 및 지급능력 데이터
지표	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022
Current Ratio	0.5	·	0.6	0.7	0.4	·	0.5	0.4	0.5	·	0.4	0.5	0.6	·	0.6	0.5
Quick Ratio	0.0	·	0.0	0.0	0.0	·	0.0	0.0	0.0	·	0.0	0.1	0.1	·	0.1	0.0
Debt / Equity	1.0	·	1.0	1.0	1.0	·	1.0	0.9	1.0	·	0.9	0.9	1.0	·	0.9	0.9
LT Debt / Equity	1.0	·	1.0	1.0	1.0	·	1.0	0.9	1.0	·	0.9	0.9	1.0	·	0.9	0.9

효율성 2

KMI의 분기별 효율성 데이터
지표	추세	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022
Asset Turnover		0.1	·	0.1	0.1	0.1	·	0.1	0.1	0.1	·	0.1	0.1	0.1	·	0.1	0.1
Inventory Turnover		·	·	·	·	·	·	·	·	·	·	·	·	·	·	4.6	4.9

주당 7

KMI의 분기별 주당 데이터
지표	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022
Book Value / Share	$14.08	·	$13.82	$13.85	$13.77	·	$13.69	$13.67	$13.68	·	$13.58	$13.71	$13.72	·	$13.67	$13.53
Revenue / Share	$2.17	·	$1.86	$1.82	$1.91	·	$1.67	$1.61	$1.73	·	$1.75	$1.56	$1.73	·	$2.30	$2.27
Cash Flow / Share	$0.67	·	·	·	$0.52	·	·	·	$0.54	·	·	·	$0.59	·	·	·
Cash / Share	$0.03	·	$0.03	$0.04	$0.04	·	$0.05	$0.04	$0.05	·	$0.04	$0.22	$0.19	·	$0.21	$0.04
Dividend / Share	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Dividend Paid / Share	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
EPS (TTM)	$1.36	·	$1.20	$1.18	$1.19	·	$1.11	$1.09	$1.13	·	$1.05	$1.09	$1.12	·	$1.04	$0.45

가치 평가 (TTM) 15

KMI의 분기별 가치 평가 (TTM) 데이터
지표	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022
Revenue TTM	$17.26B	·	$16.13B	$15.55B	$15.35B	·	$15.02B	$14.82B	$15.14B	·	$16.47B	$17.72B	$18.51B	·	$18.45B	$16.42B
Net Income TTM	$3.04B	·	$2.69B	$2.63B	$2.66B	·	$2.48B	$2.44B	$2.54B	·	$2.37B	$2.48B	$2.56B	·	$2.37B	$1.04B
Market Cap	$74.60B	·	$62.98B	$65.33B	$63.40B	·	$49.08B	$44.10B	$40.70B	·	$36.94B	$38.38B	$39.24B	·	$37.44B	$37.84B
Enterprise Value	$104.40B	·	$94.41B	$97.12B	$93.28B	·	$79.01B	$72.65B	$70.76B	·	$64.73B	$66.52B	$68.17B	·	$66.06B	$66.29B
P/E	24.7	·	23.6	24.9	24.0	·	19.9	18.2	16.2	·	15.8	15.8	15.6	·	16.0	37.2
P/S	4.3	·	3.9	4.2	4.1	·	3.3	3.0	2.7	·	2.2	2.2	2.1	·	2.0	2.3
P/B	2.4	·	2.0	2.1	2.1	·	1.6	1.5	1.3	·	1.2	1.3	1.3	·	1.2	1.2
P / Tangible Book	7.8	·	7.1	7.4	7.3	·	5.8	5.3	4.9	·	4.3	4.3	4.3	·	4.2	4.2
P / Cash Flow	50.0	·	·	·	54.6	·	·	·	34.2	·	·	·	29.4	·	·	·
P / FCF	108.6	·	·	·	160.1	·	·	·	71.4	·	·	·	47.5	·	·	·
EV / EBITDA	50.3	·	56.5	54.9	53.2	·	49.3	44.8	39.1	·	43.2	41.9	38.8	·	44.6	42.8
EV / FCF	152.0	·	·	·	235.6	·	·	·	124.1	·	·	·	82.5	·	·	·
EV / Revenue	6.0	·	5.9	6.2	6.1	·	5.3	4.9	4.7	·	3.9	3.8	3.7	·	3.6	4.0
Earnings Yield	4.1%	·	4.2%	4.0%	4.2%	·	5.0%	5.5%	6.2%	·	6.3%	6.3%	6.4%	·	6.2%	2.7%
Payout Ratio	67.0%	·	·	·	89.5%	·	·	·	84.6%	·	·	·	92.3%	·	·	·

재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년

손익계산서

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
매출	$16.94B	$15.10B	$15.33B	$19.20B	$16.61B
영업이익률 %	27.9%	29.0%	27.8%	21.2%	17.6%
순이익	$3.06B	$2.61B	$2.39B	$2.55B	$1.78B
희석 EPS	$1.37	$1.17	$1.06	$1.12	$0.78

대차대조표

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
부채 / 자기자본 비율	1.0	1.0	0.9	0.9	1.0
유동비율	0.6	0.5	0.4	0.5	0.7
당좌 비율	0.0	0.0	0.0	0.1	0.2

현금 흐름

	2025-12-31	2024-12-31	2023-12-31	2022-12-31	2021-12-31
잉여현금흐름	$2.89B	$3.01B	$4.17B	$3.35B	$4.43B

나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목

📊

중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.

선택 항목이 저장되어 모든 티커에서 유지됩니다.

KMI 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위

KMI 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의

이동 평균 및 오버레이

거래량

오실레이터

모멘텀 및 추세

10년 성과 매출, 순이익, 마진 및 EPS 추세

가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?

수익성 총, 영업 및 순이익률; ROE, ROA, ROIC

재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성

성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR

주당 지표 EPS, 주당 순자산, 주당 현금 흐름, 주당 배당금

자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율

배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR

KMI 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력

12개월 목표 주가

실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일

동료 비교 주요 지표 대 섹터 동종 기업

전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름

재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년

최신 뉴스 이 회사 관련 최근 헤드라인

나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목