Koninklijke KPN N.V. (KPN)

Basic

  • Market Cap

    €12.7B

  • EV

    €18.98B

  • Shares Out

    3,990.32M

  • Revenue

    €5,409M

  • Employees

    9,630

Margins

  • Gross

    53.87%

  • EBITDA

    39.71%

  • Operating

    24.35%

  • Pre-Tax

    19.82%

  • Net

    15.31%

  • FCF

    21.3%

Returns (5Yr Avg)

  • ROA

    5.09%

  • ROE

    25.4%

  • ROCE

    9.95%

  • ROIC

    6.88%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    €3.59

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €1.28

  • Earnings (Dil)

    €0.19

  • FCF

    €0.27

  • Book Value

    €0.75

Growth (CAGR)

  • Rev 3Yr

    1.66%

  • Rev 5Yr

    -3.34%

  • Rev 10Yr

    -4.6%

  • Dil EPS 3Yr

    20.39%

  • Dil EPS 5Yr

    11.79%

  • Dil EPS 10Yr

    19.6%

  • Rev Fwd 2Yr

    2.03%

  • EBITDA Fwd 2Yr

    3.76%

  • EPS Fwd 2Yr

    8.53%

  • EPS LT Growth Est

    5.9%

Dividends

  • Yield

    —

  • Payout

    76.63%

  • DPS

    €0.15

  • DPS Growth 3Yr

    5.27%

  • DPS Growth 5Yr

    5.4%

  • DPS Growth 10Yr

    1.77%

  • DPS Growth Fwd 2Yr

    7.49%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

5,633.0

5,499.0

5,283.0

5,270.0

5,324.0

5,408.0

Other Revenues, Total

—

1.0

1.0

—

—

1.0

Total Revenues

5,633.0

5,500.0

5,284.0

5,270.0

5,324.0

5,409.0

Total Revenues % Chg.

-1.9%

-2.4%

-3.9%

-0.3%

1.0%

1.0%

Cost of Goods Sold, Total

2,847.0

2,681.0

2,504.0

2,476.0

2,486.0

2,495.0

Gross Profit

2,786.0

2,819.0

2,780.0

2,794.0

2,838.0

2,914.0

Selling General & Admin Expenses, Total

—

—

—

—

—

—

Depreciation & Amortization

1,513.0

1,518.0

1,511.0

1,425.0

1,315.0

991.0

Amortization of Goodwill and Intangible Assets

—

—

—

—

—

236.0

Other Operating Expenses

337.0

328.0

299.0

324.0

328.0

370.0

Other Operating Expenses, Total

1,850.0

1,846.0

1,810.0

1,749.0

1,643.0

1,597.0

Operating Income

936.0

973.0

970.0

1,045.0

1,195.0

1,317.0

Interest Expense, Total

-379.0

-336.0

-266.0

-240.0

-224.0

-269.0

Interest And Investment Income

55.0

24.0

—

—

8.0

28.0

Net Interest Expenses

-324.0

-312.0

-266.0

-240.0

-216.0

-241.0

Income (Loss) On Equity Invest.

-9.0

-6.0

6.0

-2.0

6.0

-4.0

Currency Exchange Gains (Loss)

3.0

1.0

-4.0

5.0

3.0

3.0

Other Non Operating Income (Expenses)

25.0

-59.0

2.0

5.0

-15.0

1.0

EBT, Excl. Unusual Items

631.0

597.0

708.0

813.0

973.0

1,076.0

Restructuring Charges

-102.0

-115.0

-36.0

—

—

-6.0

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

6.0

200.0

17.0

850.0

50.0

23.0

Asset Writedown

-20.0

-19.0

-41.0

-35.0

-31.0

-21.0

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

515.0

663.0

648.0

1,628.0

992.0

1,072.0

Income Tax Expense

224.0

49.0

88.0

344.0

227.0

245.0

Earnings From Continuing Operations

291.0

614.0

560.0

1,284.0

765.0

827.0

Earnings Of Discontinued Operations

-10.0

12.0

—

5.0

-5.0

1.0

Minority Interest

—

—

—

-1.0

—

—

Net Income

281.0

626.0

560.0

1,288.0

760.0

828.0

Preferred Dividend and Other Adjustments

58.0

1.0

10.0

10.0

18.0

18.0

Net Income to Common Incl Extra Items

223.0

625.0

550.0

1,278.0

742.0

810.0

Net Income to Common Excl. Extra Items

233.0

613.0

550.0

1,273.0

747.0

809.0

Total Shares Outstanding

4,195.5

4,195.9

4,197.2

4,125.2

4,033.7

4,520.0

Weighted Avg. Shares Outstanding

4,195.0

4,195.8

4,196.8

4,179.0

4,080.8

4,217.3

Weighted Avg. Shares Outstanding Dil

4,201.4

4,201.3

4,201.9

4,183.3

4,086.4

4,222.9

EPS

0.1

0.1

0.1

0.3

0.2

0.2

EPS Diluted

0.1

0.1

0.1

0.3

0.2

0.2

EBITDA

2,005.0

2,066.0

2,064.0

2,088.0

2,128.0

2,148.0