Stock KPN ROYAL KPN N.V.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Royal KPN N.V.

Equities

KPN

NL0000009082

Integrated Telecommunications Services

Market Closed - Euronext Amsterdam
Other stock markets
 16:35:27 26/04/2024 BST 		5-day change 1st Jan Change
3.426 EUR -0.29% Intraday chart for Royal KPN N.V. +3.16% +9.88%
04-24 Transcript : Koninklijke KPN N.V., Q1 2024 Earnings Call, Apr 24, 2024
04-24 KPN: solid start to the year despite inflation CF

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,038 10,435 11,257 11,459 12,442 13,487 - -
Enterprise Value (EV) 1 16,186 15,767 17,831 16,894 18,024 19,645 19,546 19,758
P/E ratio 17.5 x 19.1 x 8.81 x 16.1 x 15.6 x 15.9 x 14.6 x 13.5 x
Yield 4.75% 5.23% 4.98% 4.95% 4.81% 4.94% 5.2% 5.55%
Capitalization / Revenue 2.01 x 1.98 x 2.14 x 2.15 x 2.28 x 2.41 x 2.36 x 2.3 x
EV / Revenue 2.95 x 2.99 x 3.39 x 3.17 x 3.31 x 3.51 x 3.42 x 3.38 x
EV / EBITDA 6.99 x 6.8 x 7.6 x 7.03 x 7.45 x 7.52 x 7.26 x 7.12 x
EV / FCF 22.3 x 20.6 x 22.7 x 19.6 x 20.3 x 19.8 x 19.9 x 19.3 x
FCF Yield 4.49% 4.85% 4.4% 5.1% 4.92% 5.04% 5.02% 5.17%
Price to Book 4.4 x 3.98 x 3.55 x 3.19 x 3.45 x 3.85 x 3.48 x 3.39 x
Nbr of stocks (in thousands) 4,195,544 4,195,914 4,123,551 3,964,897 3,990,322 3,936,552 - -
Reference price 2 2.631 2.487 2.730 2.890 3.118 3.426 3.426 3.426
Announcement Date 29/01/20 27/01/21 21/02/22 31/01/23 31/01/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,486 5,275 5,256 5,327 5,448 5,591 5,716 5,853
EBITDA 1 2,317 2,320 2,347 2,404 2,420 2,614 2,694 2,774
EBIT 1 1,041 912 1,862 1,214 1,342 1,363 1,437 1,532
Operating Margin 18.98% 17.29% 35.43% 22.79% 24.63% 24.38% 25.14% 26.18%
Earnings before Tax (EBT) 1 663 649 1,627 993 1,088 1,085 1,198 1,299
Net income 1 614 561 1,288 760 844 845.2 916.3 988.6
Net margin 11.19% 10.64% 24.51% 14.27% 15.49% 15.12% 16.03% 16.89%
EPS 2 0.1500 0.1300 0.3100 0.1800 0.2000 0.2149 0.2347 0.2545
Free Cash Flow 1 726 765 784 862 886 990.2 981.8 1,021
FCF margin 13.23% 14.5% 14.92% 16.18% 16.26% 17.71% 17.17% 17.45%
FCF Conversion (EBITDA) 31.33% 32.97% 33.4% 35.86% 36.61% 37.88% 36.45% 36.82%
FCF Conversion (Net income) 118.24% 136.36% 60.87% 113.42% 104.98% 117.16% 107.14% 103.29%
Dividend per Share 2 0.1250 0.1300 0.1360 0.1430 0.1500 0.1693 0.1783 0.1902
Announcement Date 29/01/20 27/01/21 21/02/22 31/01/23 31/01/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 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 - - - 2,584 1,312 1,358 1,311 1,314 1,337 1,366 1,333 1,331 1,334 1,421 1,377 1,384 1,424 1,458 -
EBITDA 1 - - - 1,156 607 584 593 595 618 598 584 596 629 611 605 638.7 682.2 658 -
EBIT 1 - - - - - 252 291 307 325 291 - - - 323 337 343 371.4 331.6 -
Operating Margin - - - - - 18.56% 22.2% 23.36% 24.31% 21.3% - - - 22.73% 24.47% 24.78% 26.09% 22.75% -
Earnings before Tax (EBT) 1 - - - - - 187 - - - - - - - 262 221 276.9 294 269.9 -
Net income 1 - - - - 185 164 179 - - 190 - - - - 175 213.6 224.8 213.2 -
Net margin - - - - 14.1% 12.08% 13.65% - - 13.91% - - - - 12.71% 15.43% 15.79% 14.63% -
EPS 2 - - - - 0.0500 0.0400 0.0400 0.0500 0.0500 0.0400 0.0500 0.0500 0.0500 0.0500 0.0400 0.0500 0.0500 0.0500 -
Dividend per Share 2 0.0830 0.0430 0.0900 - - 0.0930 - 0.0480 - 0.0950 - - - 0.0980 0.0850 - - 0.0850 -
Announcement Date 29/01/20 27/07/20 27/01/21 27/07/21 26/10/21 21/02/22 29/04/22 26/07/22 26/10/22 31/01/23 26/04/23 24/07/23 25/10/23 31/01/24 15/04/24 - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 5,148 5,332 6,574 5,435 5,582 6,158 6,060 6,271
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.222 x 2.298 x 2.801 x 2.261 x 2.307 x 2.356 x 2.25 x 2.261 x
Free Cash Flow 1 726 765 784 862 886 990 982 1,021
ROE (net income / shareholders' equity) 28% 21.9% 21.4% 22.1% 23.4% 24.1% 25.1% 26.6%
ROA (Net income/ Total Assets) 4.85% 4.6% 10.4% 6.15% 6.97% 6.83% 6.65% 7.18%
Assets 1 12,655 12,192 12,409 12,350 12,108 12,370 13,773 13,767
Book Value Per Share 2 0.6000 0.6200 0.7700 0.9000 0.9000 0.8900 0.9800 1.010
Cash Flow per Share 2 0.4800 0.4700 0.5100 0.5200 0.5300 0.5900 0.5800 0.5700
Capex 1 1,115 1,147 1,216 1,206 1,248 1,223 1,216 1,208
Capex / Sales 20.32% 21.74% 23.14% 22.64% 22.91% 21.87% 21.27% 20.63%
Announcement Date 29/01/20 27/01/21 21/02/22 31/01/23 31/01/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Royal KPN N.V.

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
21
Last Close Price
3.426 EUR
Average target price
3.687 EUR
Spread / Average Target
+7.62%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
ROYAL KPN N.V. Stock Royal KPN N.V.
+9.88% 14.4B
CHINA MOBILE LIMITED Stock China Mobile Limited
+9.65% 199B
VERIZON COMMUNICATIONS Stock Verizon Communications
+5.25% 167B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
+0.46% 116B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-2.38% 89.84B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+17.65% 72.93B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+2.80% 58.42B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-5.07% 50.97B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-13.54% 40.2B
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-34.49% 36.67B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. KPN Stock
  4. Financials Royal KPN N.V.