Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Euronext Amsterdam  >  Royal KPN N.V.    KPN   NL0000009082

ROYAL KPN N.V.

(KPN)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
SummaryMost relevantAll NewsPress ReleasesOfficial PublicationsSector newsMarketScreener StrategiesAnalyst Recommendations

Royal KPN N : KPN Q3 2020 Results (Consensus)

10/26/2020 | 07:05pm EST

Consensus Q3 '20

Analyst forecasts for the period ending 30 Sept 2020

Please note that this analyst consensus is subject to the disclaimer below:

The analyst consensus is based on forecasts provided by various leading equity analysts covering the KPN share.

The analyst consensus for the Q3 2020 period and full fiscal years 2020-2021 is based on the non-weighted average of 19 analyst forecasts (vs. 20 in Q2 2020).

The analyst forecasts were submitted to KPN in the period of 10 Sep 2020 to 22 Sep 2020. The consensus was published at 25 Sep 2020 at 17:45 CEST.

The analyst consensus does not in any way represent KPN's financial expectations nor can this be considered to be a forward looking statement by KPN. The analyst consensus is provided for information purposes only, for the convenience of our investors. KPN is not responsible and cannot be held liable in any way for the accuracy, completeness or validity of the analyst consensus, nor for the figures, calculations or assumptions that have led thereto.

Consolidated figures

Q3 '20

FY '20

FY '21

Average

Median

High

Low

Average

Median

High

Low

Average

Median

High

Low

Adjusted revenues

Consumer

711

711

721

696

2,849

2,847

2,869

2,832

2,846

2,842

2,914

2,790

Business

451

451

469

440

1,862

1,863

1,900

1,822

1,822

1,817

1,927

1,764

Wholesale

154

153

163

150

604

603

622

593

614

612

649

580

Network, Operations & IT

2

1

4

1

6

6

10

4

7

6

10

4

Other (incl. eliminations)

-18

-15

-12

-30

-68

-62

-59

-105

-70

-64

-58

-105

Total adjusted revenues

1,298

1,296

1,318

1,284

5,253

5,252

5,287

5,196

5,219

5,228

5,276

5,123

Service revenues

1,211

1,213

1,219

1,197

4,884

4,876

4,928

4,815

4,838

4,837

4,917

4,723

Non-service revenues & other

87

86

90

83

371

367

395

344

374

364

401

55

Revenues incidentals

0

0

0

0

11

11

12

0

0

0

0

0

Total reported revenues

1,298

1,296

1,318

1,284

5,263

5,262

5,299

5,207

5,219

5,228

5,276

5,123

Operating expenses excl. D&A

Cost of goods & services

313

311

323

302

1,248

1,271

1,299

1,030

1,241

1,264

1,314

1,012

Personnel expenses

220

217

241

208

918

908

963

889

887

881

993

833

IT/TI

78

77

85

71

321

319

340

308

300

306

334

263

Other operating expenses

86

85

96

72

367

351

562

306

348

360

484

249

Total operating expenses excl. D&A

700

699

716

684

2,865

2,857

2,913

2,800

2,791

2,788

2,867

2,683

Opex incidentals

0

0

0

0

0

0

11

-11

0

0

0

0

Opex restructuring

-23

-25

-10

-41

-74

-80

-38

-100

-83

-80

-50

-105

Total adjusted operating expenses

678

675

698

664

2,794

2,795

2,832

2,721

2,710

2,712

2,784

2,633

Adjusted EBITDA

EBITDA

600

601

614

584

2,393

2,395

2,428

2,360

2,427

2,432

2,469

2,359

Incidentals

0

0

0

0

-9

-11

0

-12

0

0

0

0

Restructuring

23

25

41

10

74

80

100

38

83

80

105

50

Lease-related expenses

Depreciation right-of-use asset

-33

-33

-31

-36

-133

-132

-125

-141

-133

-133

-125

-145

Interest lease liabilities

-7

-7

-5

-8

-26

-26

-21

-32

-26

-25

-21

-33

Adjusted EBITDA after leases

581

584

603

555

2,301

2,297

2,339

2,271

2,349

2,353

2,386

2,288

P&L items cont'd

Depreciation

245

250

258

227

1,000

1,000

1,042

912

980

980

1,050

899

Amortization

134

135

139

125

535

539

554

503

533

539

570

507

Total D&A

380

385

397

358

1,539

1,546

1,583

1,436

1,511

1,506

1,591

1,416

Operating profit

220

215

252

193

863

849

972

798

925

929

1,020

853

Profit for the period

123

123

149

100

485

472

615

420

563

559

659

478

Earnings per share (non-diluted) from continuing operations (in €)

0.03

0.03

0.04

0.02

0.12

0.11

0.15

0.10

0.13

0.13

0.16

0.11

Dividend per share (in € cents) - Regular

0.0

0.0

0.0

0.0

13.1

13.0

13.8

13.0

13.8

13.6

15.1

13.0

Dividend per share (in € cents) - Additional

0.0

0.0

0.0

0.0

0.0

0.0

0.5

0.0

0.0

0.0

0.6

0.0

Dividend per share (in € cents) - Total

0.0

0.0

0.0

0.0

13.1

13.0

14.3

13.0

13.9

13.6

15.7

13.0

Cash flow generation

Adjusted EBITDA after leases

581

584

603

555

2,302

2,304

2,339

2,271

2,349

2,353

2,386

2,288

Capex

-270

-268

-240

-380

-1,106

-1,100

-1,093

-1,132

-1,106

-1,100

-1,100

-1,140

Operational free cash flow

310

320

340

175

1,200

1,196

1,295

1,165

1,249

1,252

1,332

1,173

Cash restructuring

-23

-22

-10

-45

-84

-89

-44

-104

-81

-80

-50

-105

Non-cash incidentals

0

0

0

0

9

11

12

0

0

0

0

0

Change in provisions excl. restructuring

-5

-3

0

-27

-26

-25

0

-45

-14

-10

0

-35

Interest received/(paid) excl. lease interest

-72

-71

-48

-90

-235

-235

-209

-255

-223

-221

-186

-271

Taxes received/(paid)

-6

-6

0

-20

-15

-14

0

-26

-22

-24

0

-50

Change in working capital

-7

0

12

-40

-77

-76

-43

-153

-52

-50

-30

-94

Other income

0

0

8

-5

-11

-13

12

-40

-2

0

6

-30

Other movements

4

4

17

-10

-16

-11

30

-140

-7

0

30

-140

Free cash flow (excl. TEFD dividend)

202

209

258

99

750

750

762

727

854

857

923

735

KPN Analyst Consensus Q3 2020.xlsx

Page 2 of 2

This is an excerpt of the original content. To continue reading it, access the original document here.

Disclaimer

Koninklijke KPN NV published this content on 28 October 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 27 October 2020 00:04:08 UTC


© Publicnow 2020
All news about ROYAL KPN N.V.
11/24ROYAL KPN N : Accelerate to grow
PU
11/19ROYAL KPN N : KPN Ventures invests in Speedinvest III; pan-European fund investi..
PU
11/12AMERICA MÓVIL B DE C : Buyout fund EQT in early takeover talks with KPN
RE
11/12Buyout fund EQT in early takeover talks with KPN - source
RE
10/30ROYAL KPN N : KPN Q3 2020 Results (Call transcript)
PU
10/28ROYAL KPN N : Third Quarter 2020 Results
PU
10/28ROYAL KPN N : KPN Q3 2020 Results (Presentation)
PU
10/28ROYAL KPN N.V. : Press Release
CO
10/28ROYAL KPN N.V. : 3rd quarter results
CO
10/26ROYAL KPN N : KPN Q3 2020 Results (Consensus)
PU
More news
Financials
Sales 2020 5 282 M 6 294 M 6 294 M
Net income 2020 490 M 584 M 584 M
Net Debt 2020 5 909 M 7 040 M 7 040 M
P/E ratio 2020 22,5x
Yield 2020 5,21%
Capitalization 10 632 M 12 662 M 12 667 M
EV / Sales 2020 3,13x
EV / Sales 2021 3,11x
Nbr of Employees 10 224
Free-Float 83,7%
Chart ROYAL KPN N.V.
Duration : Period :
Royal KPN N.V. Technical Analysis Chart | MarketScreener
Full-screen chart
Technical analysis trends ROYAL KPN N.V.
Short TermMid-TermLong Term
TrendsBullishBullishNeutral
Income Statement Evolution
Consensus
Sell
Buy
Mean consensus OUTPERFORM
Number of Analysts 23
Average target price 2,89 €
Last Close Price 2,53 €
Spread / Highest target 57,9%
Spread / Average Target 14,2%
Spread / Lowest Target -9,23%
EPS Revisions
Managers
NameTitle
Joost F. E. Farwerck Chairman-Management Board, CEO & COO
Duco W. Sickinghe Chairman-Supervisory Board
Chris H. Figee Chief Financial Officer
Babak Fouladi Chief Technology & Digital Officer
Derk Johan Haank Vice Chairman-Supervisory Board
Sector and Competitors
1st jan.Capitalization (M$)
ROYAL KPN N.V.-3.69%12 662
VERIZON COMMUNICATIONS INC.-1.24%249 982
CHARTER COMMUNICATIONS, INC.34.29%130 199
NIPPON TELEGRAPH AND TELEPHONE CORPORATION-9.30%88 533
DEUTSCHE TELEKOM AG3.60%85 262
SAUDI TELECOM COMPANY5.89%57 538