Download PDF

1. Company Snapshot

1.a. Company Description

Koninklijke KPN N.V. provides telecommunications and information technology (IT) services in the Netherlands.It operates through Consumer; Business; Wholesale; and Network, Operations & IT segments.The company offers fixed and mobile telephony, fixed and mobile broadband internet, and television services to retail consumers; infrastructure and network related IT solutions to business customers; and wholesale network services to third parties.


It also provides IT services, includes cloud and workspace, and cybersecurity; and interconnect traffic, visitor roaming, digital products, and NL-ix, an interconnect exchange, as well as sells handsets and peripheral equipment, and software licenses.The company was founded in 1881 and is headquartered in Rotterdam, the Netherlands.

Show Full description

1.b. Last Insights on KPN

Koninklijke KPN N.V.'s recent performance was driven by robust revenue growth, increased dividends, and a new share buyback program. The company reported a 2.7% year-over-year increase in Group service revenues, with all segments contributing to the growth. Additionally, adjusted EBITDA AL rose 5.1% year-over-year, and free cash flow reached €952m. The company also announced a €250m share buyback, which is expected to be completed by June 2026. Furthermore, KPN attributed its higher net profit to increased earnings from operations and lower taxes. The company's sustained commercial momentum in broadband, with 12k net adds in Q4, also contributed to its positive performance.

1.c. Company Highlights

2. KPN's Strong Q4 Earnings: A Closer Look

KPN's financial performance in Q4 was robust, with adjusted revenues increasing by 2.7% year-on-year, driven by service revenue growth across all segments. Adjusted EBITDA after leases grew by 5.1% compared to last year, supported by higher revenues and lower indirect costs. The company's EPS came in at €0.06, beating estimates of €0.05. The strong financial performance was a result of the company's strict cost control and commercial momentum, particularly in the Consumer segment.

Publication Date: Feb -06

📋 Highlights
  • 2025 Outcomes:: Group service revenue +2.7%, adjusted EBITDA exceeded guidance, indirect costs reduced by EUR 10M YoY.
  • 2026 Guidance:: Service revenue growth 2-2.5%, EBITDA AL EUR 2.67B, CapEx EUR 1.25B, free cash flow >EUR 950M, dividend +10%, EUR 250M share buyback.
  • Cost Savings:: EUR 100M net indirect OpEx savings over 5 years, EUR 15-20M additional 2026 savings from AI/digital transformation.
  • Consumer Momentum:: Record Broadband net adds, stable fixed ARPU (modest growth), Mobile ARPU up 3% YoY, churn reduction via loyalty programs.
  • Strategic Shifts:: Focus on SME/B2B growth (5% 2026 SME revenue growth), fiber rollout competitive edge, 5G vendor transition by 2027.

Segmental Performance

The Consumer segment delivered strong commercial momentum, with record net additions in Broadband and growth in Mobile. The Business segment also performed well, driven by SME growth, while Wholesale continued to grow, mainly driven by sponsored roaming. As Hans Figee mentioned, "On Consumer Broadband net adds, lower churn and lower migration were the important drivers behind the solid net adds."

Outlook and Guidance

KPN expects service revenue growth of 2% to 2.5% in 2026, with EBITDA AL of approximately €2.67 billion. The company also expects CapEx of about €1.25 billion and free cash flow of more than €950 million. The dividend per share is expected to grow by 10%, and a new share buyback of €250 million is planned.

Valuation and Return Metrics

With a P/E Ratio of 21.62 and an EV/EBITDA of 8.59, KPN's valuation appears reasonable. The company's ROE is 24.72%, and ROIC is 14.61%, indicating strong profitability. The Dividend Yield is 3.93%, and Free Cash Flow Yield is 7.12%, making it an attractive investment opportunity.

Operational Highlights

KPN's operational performance was also noteworthy, with a focus on customer loyalty and value. The company has seen a decrease in churn rates and an increase in the Net Promoter Score. The company's capital allocation strategy involves returning all free cash flow to shareholders, with a self-imposed 2.5x leverage ceiling.

3. NewsRoom

Card image cap

KPN reports on progress of € 250m share buyback

Mar -09

Source:

Card image cap

Publication of KPN’s AGM 2026 agenda

Mar -04

Source:

Card image cap

KPN reports on progress of € 250m share buyback

Mar -02

Source:

Card image cap

KPN reports on progress of € 250m share buyback

Feb -23

Source:

Card image cap

KPN presents Annual Report 2025: Value of Connection

Feb -23

Source:

Card image cap

A Look At KPN (ENXTAM:KPN) Valuation After Recent Refinancing Moves And Share Buybacks

Feb -17

Source:

Card image cap

KPN reports on progress of € 250m share buyback

Feb -16

Source:

Card image cap

KPN Debt Moves And Strong Share Gains Shift Risk Reward Balance

Feb -16

Source:

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (1.90%)

6. Segments

Consumer

Expected Growth: 1.8%

KPN's 1.8% consumer segment growth is driven by increasing demand for high-speed internet and TV services, fueled by the rise of streaming and online entertainment. Additionally, KPN's focus on customer experience, network quality, and competitive pricing strategies have contributed to its growth in the Dutch market.

Business

Expected Growth: 2.2%

Koninklijke KPN N.V.'s 2.2% growth is driven by increasing demand for fiber-based services, expansion of 5G network, and growing adoption of IoT solutions. Additionally, the company's focus on cost savings initiatives and investments in digital transformation have improved operational efficiency, contributing to the growth.

Wholesale

Expected Growth: 1.5%

KPN's wholesale segment growth of 1.5% is driven by increasing demand for data services, expansion of 5G network, and strategic partnerships with international carriers. Additionally, growing adoption of IoT and cloud services among enterprises contributes to the growth. Furthermore, KPN's focus on network quality and reliability enhancements also supports the segment's growth.

Network, Operations & IT

Expected Growth: 2.5%

KPN's 2.5% growth is driven by its Network segment, fueled by increasing demand for 5G and fiber-based services. Operations efficiency improvements and cost savings initiatives also contribute to growth. IT segment growth is driven by rising demand for digital services, such as cybersecurity and cloud computing, as well as investments in IT infrastructure and digital transformation.

Other

Expected Growth: 1.2%

KPN's 'Other' segment growth of 1.2% is driven by increasing demand for IT services, particularly in cybersecurity and cloud computing. Additionally, the company's focus on digital transformation and cost savings initiatives have contributed to this growth. Furthermore, KPN's partnerships with other companies to develop innovative solutions have also played a role in driving this segment's growth.

7. Detailed Products

Fixed Telephony

Traditional landline telephone services for residential and business customers

Mobile Telephony

Mobile phone services for personal and business use, including voice, data and SMS

Internet Services

Broadband internet access for residential and business customers

TV Services

IPTV services offering live TV, on-demand content, and interactive services

ICT Services

Managed IT services, including cloud, cybersecurity, and data center services

Network Services

Wholesale network services for other telecom operators and service providers

Cyber Security Services

Managed security services, including threat detection, incident response, and security consulting

Data Center Services

Colocation, hosting, and cloud services for business customers

8. Koninklijke KPN N.V.'s Porter Forces

Forces Ranking

Threat Of Substitutes

KPN faces moderate threat from substitutes, as customers have limited alternatives for fixed-line and mobile services. However, the rise of over-the-top (OTT) services and VoIP technology poses a moderate threat.

Bargaining Power Of Customers

KPN's customers have low bargaining power due to the lack of switching options and the company's strong market position.

Bargaining Power Of Suppliers

KPN's suppliers, such as network equipment providers, have moderate bargaining power due to the presence of multiple suppliers and the company's significant purchasing power.

Threat Of New Entrants

The threat of new entrants is low due to the high barriers to entry, including significant capital requirements and regulatory hurdles.

Intensity Of Rivalry

The Dutch telecom market is highly competitive, with multiple players competing for market share, leading to a high intensity of rivalry.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 73.29%
Debt Cost 4.37%
Equity Weight 26.71%
Equity Cost 5.09%
WACC 4.56%
Leverage 274.38%

11. Quality Control: Koninklijke KPN N.V. passed 3 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Telekom Austria

A-Score: 7.0/10

Value: 8.1

Growth: 4.8

Quality: 6.5

Yield: 6.9

Momentum: 6.5

Volatility: 9.0

1-Year Total Return ->

View Full Report
Stock-Card
Proximus

A-Score: 6.6/10

Value: 9.1

Growth: 3.4

Quality: 5.2

Yield: 8.8

Momentum: 6.5

Volatility: 6.7

1-Year Total Return ->

View Full Report
Stock-Card
Telenor

A-Score: 6.6/10

Value: 4.9

Growth: 3.3

Quality: 5.7

Yield: 8.8

Momentum: 7.0

Volatility: 10.0

1-Year Total Return ->

View Full Report
Stock-Card
KPN

A-Score: 6.2/10

Value: 4.0

Growth: 4.0

Quality: 5.9

Yield: 7.5

Momentum: 6.0

Volatility: 10.0

1-Year Total Return ->

View Full Report
Stock-Card
Freenet

A-Score: 6.2/10

Value: 6.2

Growth: 3.2

Quality: 7.7

Yield: 9.4

Momentum: 2.5

Volatility: 8.3

1-Year Total Return ->

View Full Report
Stock-Card
Tele2

A-Score: 5.5/10

Value: 3.4

Growth: 3.2

Quality: 6.1

Yield: 8.8

Momentum: 8.5

Volatility: 3.0

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

4.74$

Current Price

4.74$

Potential

-0.00%

Expected Cash-Flows