Data is not available at this time.
The Kroger Co. is a leading U.S. retailer operating a diversified portfolio of 2,726 supermarkets under various banners across 35 states and the District of Columbia. The company’s revenue model is anchored in grocery retail, supplemented by fuel sales, private-label manufacturing, and a broad assortment of general merchandise. Kroger’s stores range from combination food and drug outlets to multi-department and warehouse formats, catering to diverse consumer needs with offerings like organic produce, pharmacies, and apparel. As the second-largest grocery retailer in the U.S., Kroger competes with Walmart, Amazon (via Whole Foods), and regional chains, leveraging its scale, private-label brands (e.g., Simple Truth), and omnichannel capabilities. Its recent focus on digital growth, including pickup/delivery services and the proposed merger with Albertsons, underscores its strategic push to enhance market share and operational efficiency in a highly competitive, low-margin industry. The company’s vertically integrated model, which includes food production and distribution, provides cost advantages and supply chain resilience.
Kroger reported $147.1 billion in revenue for FY 2025, with net income of $2.7 billion, reflecting a slim but stable margin typical of the grocery sector. Operating cash flow stood at $5.8 billion, though capital expenditures of $4.0 billion indicate ongoing investments in store upgrades, digital infrastructure, and supply chain automation. The company’s ability to maintain profitability amid inflationary pressures highlights its pricing power and cost management.
Diluted EPS of $3.7 demonstrates Kroger’s earnings resilience, supported by its scale and mix of high-margin private-label products. The firm’s capital efficiency is tempered by the capital-intensive nature of retail, but its steady cash flow generation funds dividends and debt reduction while sustaining growth initiatives like e-commerce expansion.
Kroger’s balance sheet shows $3.96 billion in cash against $25.1 billion in total debt, a manageable leverage ratio for its industry. The company’s liquidity and investment-grade credit rating provide flexibility, though its debt load reflects aggressive share buybacks and pandemic-related investments. Asset turnover remains robust, driven by high inventory rotation.
Kroger’s growth is tied to market share gains, digital adoption, and the pending Albertsons merger. Same-store sales growth has been steady, while the dividend yield (~1.7%) appeals to income investors, with a payout ratio of ~35% indicating sustainability. The firm’s focus on cost savings and private-label expansion supports long-term margin improvement.
At a $45.4 billion market cap, Kroger trades at a modest P/E multiple, reflecting sector norms and investor caution around grocery margins. The stock’s low beta (0.61) suggests defensive positioning, with market expectations hinging on merger synergies and inflation management.
Kroger’s strengths include its national footprint, private-label portfolio, and data-driven personalization via its 84.51° subsidiary. Near-term challenges include labor costs and merger integration, but its focus on affordability, omnichannel growth, and supply chain efficiency positions it for steady, if unspectacular, performance in a recession-resilient industry.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |