KPN (Koninklijke) (KPN)

Index:

AEX Index

  4.24
   
  • Change Today:
     -0.01
  • 52 Week High:  4.27
  • 52 Week Low:  3.47
  • Currency: Euro
  • Shares Issued: 3,897.11m
  • Volume: 1,441,192
  • Market Cap:  16,530m
  • Beta: 0.10

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 5,603.00 5,439.00 5,312.00 5,270.00 5,283.00
Operating Profit/(Loss) 1,392.00 1,342.00 1,214.00 1,862.00 912.00
Profit Before Tax 1,085.00 1,088.00 993.00 1,627.00 649.00
Profit After Tax 847.00 843.00 766.00 1,288.00 561.00
           
Earnings per Share - Basic 20.00¢ 20.00¢ 18.00¢ 31.00¢ 13.00¢
Earnings per Share - Adjusted 20.00¢ 20.00¢ 18.00¢ 31.00¢ 13.00¢
           
Dividend per Share 17.00¢ 15.00¢ 14.30¢ 13.60¢ 13.00¢
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 6,969.00 6,758.00 6,416.00 6,267.00 6,279.00
Intangible Assets 2,974.00 2,809.00 2,884.00 3,006.00 3,238.00
Other Non-Current Assets 1,083.00 1,145.00 1,271.00 1,596.00 952.00
  11,026.00 10,712.00 10,571.00 10,869.00 10,469.00
Current Assets          
Inventories 45.00 43.00 49.00 37.00 47.00
Cash at Bank & in Hand 662.00 609.00 399.00 793.00 597.00
Other Current Assets 814.00 889.00 944.00 1,038.00 967.00
  1,521.00 1,541.00 1,392.00 1,868.00 1,611.00
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 12,547.00 12,253.00 11,963.00 12,737.00 12,080.00
Current Liabilities          
Borrowings 1,062.00 659.14 5,941.00 814.00 829.00
Other Current Liabilities 1,476.00 1,383.00 (4,259.00) 1,407.00 1,380.00
           
Current Liabilities 2,538.00 2,042.14 1,682.00 2,221.00 2,209.00
           
Net Current Assets c(1,017.00) c(501.14) c(290.00) c(353.00) c(598.00)
           
Borrowings 6,035.00 6,130.00 5,941.00 6,803.00 6,608.00
Other Non-Current Liabilities 441.00 521.00 688.00 483.00 642.00
Non-Current Liabilities 6,476.00 6,651.00 6,629.00 7,286.00 7,250.00
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 9,014.00 8,693.14 8,311.00 9,507.00 9,459.00
           
Net Assets 3,533.00 3,559.86 3,652.00 3,230.00 2,621.00
           
Shareholders Funds 3,531.00 3,558.00 3,650.00 3,228.00 2,620.00
           
Minority Interests/Other Equity 2.00 1.86 2.00 2.00 1.00
Total Equity 3,533.00 3,559.86 3,652.00 3,230.00 2,621.00
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 2,264.00 2,242.00 2,188.00 2,129.00 2,043.00
Net Cash Flow from Investing Activities (1,442.00) (1,427.00) (1,083.00) (1,209.00) (1,545.00)
Net Cash Flow from Financing Activities (769.00) (606.00) (1,499.00) (717.00) (670.00)
Net Increase/Decrease In Cash 53.00 209.00 (394.00) 203.00 (172.00)
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted 17.6 15.6 16.1 8.8 19.1
PEG - Adjusted n/a 1.4 n/a 0.1 n/a
Earnings per Share Growth - Adjusted n/a 11% -42% 138% -13%
Dividend Cover 1.18 1.33 1.26 2.28 1.00
Revenue per Share 143.77¢ 139.56¢ 136.31¢ 1.36¢ 135.56¢
Pre-Tax Profit per Share 27.84¢ 27.92¢ 25.48¢ 0.42¢ 16.65¢
Operating Margin 24.84% 24.67% 22.85% 35.33% 17.26%
Return on Capital Employed 14.17% 14.43% 7.85% 0.21% 9.52%
           
Dividend Yield 4.8% 4.8% 4.2% 5.0% 5.2%
Dividend per Share Growth 13.33% 4.90% 5.15% 4.62% 4.00%
Operating Cash Flow per Share 58.09¢ 57.53¢ 56.14¢ 54.63¢ 52.42¢
Cash Incr/Decr per Share 1.36¢ 5.36¢ (10.11¢) 0.053¢ (4.41¢)
Net Asset Value per Share (exc. Intangibles) 14.34¢ 19.27¢ 19.71¢ 5.75¢ (15.83¢)
Net Gearing 182.24% 173.70% 314.60% 211.40% 261.07%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page