KW
Kennedy-Wilson Holdings, Inc.
$10.92
-0.01 (-0.09%)
At close · Jun 15
Market Cap
$1.52B
Shares
139,303,275
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$501M
-5.7%
FY2025
Net Income
$23.8M
+170.6%
FY2025
Operating Margin
13.57%
-6.4pp
FY2017
Diluted EPS
-$0.28
+50%
FY2025
Operating Cash Flow
$11.4M
-79.3%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $489.9M | $501M | $531.4M | $562.6M | $540M | $453.6M | $454M | $568.8M | $772.4M | $801.8M | $690.4M | $603.7M | $398.6M | $123.1M | $66.9M | $62.63M | $50.54M | $86.24M | |
| $514.7M | — | — | — | — | — | — | — | — | $504.7M | $485.9M | $404.8M | $206.9M | $40.3M | $8.5M | $5.1M | $4M | $2.74M | |
| $156.8M | — | — | — | — | — | — | — | — | $151.2M | $135.4M | $108M | $59.3M | $16.7M | $4.5M | $3.3M | $1.91M | $1.15M | |
| $6.6M | — | — | — | — | — | — | — | — | $7.2M | $8M | $7.3M | $5.6M | $3.6M | $4.6M | $4M | $3.19M | $3.41M | |
| $36.4M | $36.4M | $38.8M | $35.7M | $37.2M | $33.3M | $34.6M | $42.4M | $50.8M | $42.2M | $45.4M | $43.8M | $42.1M | $24.6M | $19.5M | $14.5M | $11.31M | $6.35M | |
| $131.1M | $133M | $148.3M | $157.8M | $172.9M | $166.3M | $179.6M | $187.6M | $206.1M | $212.5M | $16.6M | $9M | $4.4M | $4M | $1.6M | $1.9M | $300K | $1.12M | |
| — | $3M | $22.1M | $28.6M | $13.3M | $20.9M | — | $0 | — | — | — | — | — | — | — | — | — | — | |
| — | — | — | — | — | — | — | — | — | $558.3M | $493.7M | $406.4M | $298.6M | $131.7M | $86.6M | $63.3M | $68.32M | — | |
| $449.1M | $446.2M | $462.9M | $508.3M | $526.8M | $549.6M | $508.1M | $594.7M | $766.4M | $770.8M | $691.9M | $572.7M | $403.1M | $149.1M | $91.5M | $66.1M | $69.94M | $94.87M | |
| $72.8M | — | — | — | — | — | — | — | — | $108.8M | $138.1M | $128.4M | $49.7M | $15.4M | $3.3M | $17M | $3M | -$618K | |
| — | — | — | — | — | — | — | — | — | 13.57% | 20% | 21.27% | 12.47% | 12.51% | 4.93% | 27.14% | 5.94% | -0.72% | |
| — | — | — | — | — | — | — | — | — | $321.3M | $154.7M | $137.4M | $54.1M | $19.4M | $4.9M | $18.9M | $3.3M | $504K | |
| $261.6M | — | — | $259.2M | $220.8M | $192.4M | $201.9M | $214.2M | $238.2M | $217.7M | $191.6M | $156.7M | — | $39.9M | $26.1M | $19M | $7.63M | $13.17M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | $300K | $100K | $400K | $192K | $102K | |
| -$6.8M | -$13M | $4.2M | -$5M | $36.1M | -$5M | -$2.3M | -$10.6M | $13.1M | $8.3M | $6.6M | -$2.5M | $5.1M | — | — | — | — | — | |
| — | $94.7M | $160.1M | $127.6M | $103.7M | $412.7M | $338M | $434.9M | $369.6M | $258M | $137.9M | $73.5M | $7.7M | — | — | — | — | — | |
| $189.9M | $142.8M | $6.5M | -$252.8M | $178.4M | $389M | $81M | $179.7M | $78.7M | — | — | $58.1M | $46.5M | $28.8M | $13.7M | $9.1M | $8.07M | $8.02M | |
| $84.9M | $37.4M | -$23.5M | -$336.7M | $138.1M | $462.6M | $151.4M | $362.5M | $270.1M | $121.7M | $90.5M | $112.4M | $122.5M | $16.8M | $6.5M | $5.1M | $10.21M | -$13.62M | |
| $7M | $13.6M | $10.2M | -$55.3M | $36.2M | $126.2M | $43.6M | $41.4M | $58M | -$16.3M | $14M | $53.4M | $32.4M | $2.9M | -$200K | -$2M | $3.73M | -$3.96M | |
| $77.9M | $23.8M | -$33.7M | -$281.4M | $101.9M | $336.4M | $107.8M | $321.1M | $212.1M | $100.5M | $5.6M | $74.7M | $21.9M | -$6.4M | $4.2M | $6.3M | $3.51M | -$15.34M | |
| — | 4.75% | -6.34% | -50.02% | 18.87% | 74.16% | 23.74% | 56.45% | 27.46% | 12.53% | 0.81% | 12.37% | 5.49% | -5.2% | 6.28% | 10.06% | 6.94% | -17.78% | |
| $18.7M | $19.1M | -$700K | $22.4M | $8.2M | $6M | -$2.3M | $94.4M | $62.1M | $37.5M | $70.9M | -$15.7M | $68.2M | $20.3M | $2.5M | $1.2M | $2.98M | $5.68M | |
| $15.7M | -$38.8M | -$76.5M | -$341.8M | $64.8M | $313.2M | $92.9M | $224.1M | $150M | $100.5M | $2.8M | $71.1M | $13.8M | -$14.5M | -$3.9M | -$2.4M | -$1.05M | -$15.34M | |
| $59.9M | $27.4M | -$36.2M | -$278.1M | $53.2M | $334.5M | $133.7M | $251.2M | $135.6M | $103M | -$17.9M | $55.2M | $37.1M | -$9.8M | $11.6M | $2.4M | $9.95M | -$12.74M | |
| USD/shares | — | -$0.28 | -$0.56 | -$2.46 | $0.47 | $2.26 | $0.66 | $1.60 | $1.04 | $0.83 | $0.01 | $0.66 | $0.14 | -$0.21 | -$0.07 | -$0.05 | -$0.03 | -$0.57 |
| USD/shares | — | -$0.28 | -$0.56 | -$2.46 | $0.47 | $2.24 | $0.66 | $1.58 | $1.04 | $0.83 | $0.01 | $0.66 | $0.14 | -$0.21 | -$0.07 | — | — | — |
| shares | — | 137.92M | 137.78M | 138.93M | 136.9M | 138.55M | 139.74M | 139.73M | 142.9M | 119.15M | 109.09M | 103.26M | 89.2M | 71.16M | 55.29M | 42.42M | 38.98M | 26.89M |
| shares | — | 137.92M | 137.78M | 138.93M | 138.57M | 140.13M | 140.35M | 141.5M | 144.75M | 119.15M | 109.09M | 109.55M | 91.56M | 71.16M | 55.29M | 42.42M | 38.98M | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2025: $586.89M in buybacks, $1.19B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
EV/EBIT
—
P/E (TTM)
91.00×
Real Estate Services median 34.68×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 |
|---|---|---|---|---|---|---|---|
| Consolidated Portfolio Segment | $472,400,000 | $481,800,000 | $407,600,000 | $417,800,000 | $527,900,000 | $727,100,000 | — |
| Co-Investments Portfolio Segment | $88,000,000 | $56,500,000 | $43,900,000 | $25,600,000 | $25,200,000 | $15,400,000 | — |
| KW Investment Managementand Real Estate Services Segment | — | — | — | — | $40,700,000 | $45,300,000 | $42,900,000 |
| KW Investments Segment | — | — | — | — | $529,000,000 | $727,100,000 | $758,900,000 |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| United States | $355,000,000 | $368,000,000 | $334,100,000 | $317,500,000 | $278,100,000 | $277,300,000 | $274,800,000 | $327,700,000 |
| Europe | $146,000,000 | $163,400,000 | $228,500,000 | $222,500,000 | $175,500,000 | — | — | — |
| United Kingdom | — | — | — | — | — | $176,700,000 | $294,000,000 | $444,700,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Rental Services | $362,700,000 | $390,600,000 | $415,300,000 | $434,900,000 | $390,500,000 | $403,900,000 | $447,400,000 | $514,600,000 |
| Investment Management Fees | $115,200,000 | $98,900,000 | $61,900,000 | $44,800,000 | $35,300,000 | $22,500,000 | $24,900,000 | — |
| Investment Management Fees Related Party | $79,000,000 | $49,300,000 | $51,900,000 | $44,800,000 | $35,300,000 | — | — | — |
| Real Estate | $22,300,000 | $31,200,000 | $26,100,000 | $11,700,000 | $8,600,000 | $3,100,000 | $300,000 | $56,800,000 |
| Other Revenue | $800,000 | $1,400,000 | $2,200,000 | $1,700,000 | $2,100,000 | — | — | — |
| Hotel | $0 | $9,300,000 | $57,100,000 | $46,900,000 | $17,100,000 | $13,900,000 | $80,500,000 | $155,700,000 |
| Investment Management and Property Services Fees | — | — | — | — | — | $33,100,000 | — | $45,300,000 |
| Loans And Other | — | — | — | $11,700,000 | $8,600,000 | $3,100,000 | $300,000 | — |
| Property Service Fees | — | — | — | $1,700,000 | $2,100,000 | $10,600,000 | $15,700,000 | — |