Download PDF

1. Company Snapshot

1.a. Company Description

Orange Polska S.A., together with its subsidiaries, provides telecommunications services in Poland.It offers mobile and fixed telecommunications services, including calls, messaging, content, and access to the Internet and TV; information and communications technology, leased lines, and other value-added telecommunication services; and data transmission services.The company also sells telecommunications equipment and electrical energy; constructs telecommunications infrastructure; and provides financial services.


In addition, it is involved in the development, management, and maintenance of networks; provision of training, hotel, insurance agent, and charity foundation services, as well as manages employee pension funds; point of sale rental; and monitoring of alarm signals.The company was incorporated in 1991 and is based in Warsaw, Poland.Orange Polska S.A. is a subsidiary of Orange S.A.

Show Full description

1.b. Last Insights on OPL

Orange Polska S.A.'s recent strength is driven by its attractive dividend yield, which has become increasingly appealing in a volatile European market. The company's solid Q4 2023 earnings, with a 4.3% year-over-year revenue growth, have likely boosted investor confidence. Additionally, Orange Polska's efforts to reduce debt and improve operational efficiency have been well-received by analysts, with Credit Suisse upgrading the stock to "Outperform" in January.

1.c. Company Highlights

2. Orange Polska's 2025 Earnings: A Strong Start to 'Lead the Future'

Orange Polska's financial performance in 2025 was robust, with revenues growing by 4.6% year-on-year in Q4 and 4% for the full year, driven primarily by core telecom services, which saw a 5.5% increase in Q4. EBITDA also saw a significant 4% growth, supported by a 5% increase in direct margin. The company's EPS came in at 0.2058, beating estimates of 0.09. The strong financial results were a testament to the company's successful execution of its 'Lead the Future' strategy, which focuses on building new relationships and reaching new families with its services.

Publication Date: Feb -19

📋 Highlights
  • Commercial Performance Growth:: Strong retail and wholesale growth in 2025, with retail convergence (+4% customer base and ARPO) and fiber (+10% customer base, +5% ARPO), plus mobile postpaid adding 350,000 customers (4% growth).
  • Financial Strength:: 4% year-over-year revenue and EBITDA growth in 2025, with Q4 revenue up 4.6% and EBITDA driven by 5% direct margin expansion; net income reached PLN 760 million despite a PLN 30 million 2024 cost impact.
  • CapEx Efficiency:: Economic CapEx of PLN 1.8 billion (13.8% of revenue, low end of guidance), with 40% allocated to fiber and 5G; plans to reduce CapEx intensity to 13% by 2028 and finalize EU-subsidized fiber by 2026.
  • 2026 Financial Targets:: Revenue growth at low single-digit rates, EBITDAaL growth of 3–5%, and organic cash flow of at least PLN 1.1 billion, with dividend increased to PLN 0.61/share (15% rise) as a floor for future years.
  • Wholesale & Strategic Positioning:: 13% wholesale revenue growth (excluding legacy services) from fiber backhaul and FiberCo contracts, plus strong B2B focus and infrastructure-driven differentiation in small/large business markets.

Revenue Growth Drivers

The key drivers of Orange Polska's revenue growth in 2025 were convergence, fiber, and mobile services. Convergence saw a 4% increase in both customer base and ARPO, while fiber customer base grew by 10% and ARPO by almost 5%. Mobile postpaid customers also grew by 4%, with almost 350,000 new customers joining the network. Wholesale revenue, excluding legacy services, recorded a solid 13% growth, driven by new fiber backhaul contracts and access to the company's fiber network.

Cost Transformation and Capex

Orange Polska's cost transformation efforts are gaining traction, with savings achieved in workforce, network operations, and G&A. The company plans to increase the savings run rate in 2026. Capital expenditure (Capex) was at the low end of guidance, with economic Capex amounting to PLN 1.8 billion, or 13.8% of revenues. The company expects to finalize the EU-subsidized fiber build in 2026 and reach the peak of the 5G rollout run rate.

Valuation and Outlook

With a P/E Ratio of 22.57 and a Dividend Yield of 4.04%, Orange Polska's valuation suggests that the market is pricing in a certain level of growth. The company's ROE of 5.62% and ROIC of 4.49% indicate a reasonable return on equity and invested capital. As the company looks to 2026, it expects to deliver low single-digit revenue growth, 3-5% EBITDA growth, and at least PLN 1.1 billion in organic cash flow. The company's guidance and commitment to shareholder remuneration, including a 15% increase in dividend to PLN 0.61 per share, make it an attractive proposition for investors.

Growth Prospects

Orange Polska's 'Lead the Future' strategy is expected to drive growth in the coming years, with a focus on profitable commercial growth, B2B, and digital services. The company's fiber backhaul business is poised to generate substantial profits, and its wholesale line of business is performing satisfactorily. With a strong infrastructure and a growing market for operators to buy from other operators, Orange Polska is well-positioned to capitalize on its strengths and deliver value to shareholders.

3. NewsRoom

Card image cap

Orange Polska SA (STU:TPA1) Q4 2025 Earnings Call Highlights: Surpassing Growth Expectations ...

Feb -25

Source:

Card image cap

Societe Generale: shares & voting rights as of 31 August 2025

Sep -09

Source:

Card image cap

Assessing Acciona (BME:ANA)'s Valuation After Recent Subtle Moves

Sep -09

Source:

Card image cap

Deutsche Bank (XTRA:DBK): Assessing Valuation After a Period of Quiet Share Price Momentum

Sep -09

Source:

Card image cap

Is Vaisala (HLSE:VAIAS) Undervalued? A Fresh Look at Its Current Valuation

Sep -09

Source:

Card image cap

Has Evotec’s 29.5% Price Drop Created a New Opportunity for 2025?

Sep -09

Source:

Card image cap

Repsol (BME:REP): Evaluating Whether Recent Momentum Reflects Fair Value or Hidden Growth Potential

Sep -09

Source:

Card image cap

Bayer (XTRA:BAYN): Is Recent Momentum Signaling a Shift in Valuation?

Sep -09

Source:

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (1.98%)

6. Segments

Mobile Only Services

Expected Growth: 1.8%

Orange Polska S.A.'s Mobile Only Services growth of 1.8% is driven by increasing mobile penetration in Poland, rising demand for data-intensive services, and competitive pricing strategies. Additionally, the company's focus on network quality and expansion of 4G and 5G coverage has attracted more customers, contributing to the growth.

Convergent Services (Consumer Market)

Expected Growth: 2.2%

Orange Polska S.A.'s Convergent Services in the Consumer Market grew 2.2% driven by increasing demand for bundled services, expansion of 4G and fiber-optic networks, and competitive pricing strategies. Additionally, the rise of streaming services and online content consumption fueled growth in data and digital services.

Equipment

Expected Growth: 1.5%

Orange Polska S.A.'s equipment segment growth of 1.5% is driven by increasing demand for high-speed internet and digital services, government initiatives for digital infrastructure development, and growing adoption of IoT devices. Additionally, the company's strategic investments in network modernization and expansion of its fiber-optic infrastructure are contributing to the growth.

Information Technology and Integration Services

Expected Growth: 3.0%

Orange Polska S.A.'s 3.0% growth in Information Technology and Integration Services is driven by increasing demand for digital transformation, cloud adoption, and cybersecurity solutions among Polish enterprises. Additionally, the company's strategic partnerships, investments in 5G and IoT, and expansion of its data center capabilities are contributing to its growth momentum.

Wholesale - Mobile

Expected Growth: 1.9%

Orange Polska S.A.'s Wholesale - Mobile segment growth of 1.9% is driven by increasing demand for mobile data services, expansion of 4G and 5G network coverage, and growing adoption of IoT solutions among enterprises. Additionally, the company's focus on digital transformation and partnerships with major technology companies contribute to the segment's growth.

Fixed Only Services - Broadband

Expected Growth: 2.1%

The 2.1% growth in Fixed Only Services - Broadband from Orange Polska S.A. is driven by increasing demand for high-speed internet, government initiatives to expand broadband infrastructure, and competitive pricing strategies. Additionally, the growing popularity of online streaming services and remote work have boosted demand for reliable and fast broadband connections.

Other

Expected Growth: 1.2%

Orange Polska S.A.'s 'Other' segment growth of 1.2% is driven by increasing demand for digital services, expansion of IT and cybersecurity offerings, and growing sales of energy and utilities services. Additionally, the company's focus on innovation and investments in new technologies, such as IoT and AI, contribute to the segment's growth.

Fixed Only Services - Narrowband

Expected Growth: 0.8%

The 0.8% growth in Fixed Only Services - Narrowband from Orange Polska S.A. is driven by increasing demand for stable and secure internet connectivity, particularly among rural and underserved areas, as well as the need for low-cost, low-bandwidth connectivity solutions for IoT devices and basic online activities.

Wholesale - Other

Expected Growth: 1.6%

The 1.6% growth in Wholesale - Other from Orange Polska S.A. is driven by increasing demand for data services, expansion of 5G network, and growing partnerships with content providers. Additionally, the company's focus on digital transformation and cost optimization initiatives have contributed to the growth.

Fixed Only Services - Network Solutions (Business Market)

Expected Growth: 2.5%

The 2.5% growth in Fixed Only Services - Network Solutions for the business market at Orange Polska S.A. is driven by increasing demand for reliable and secure connectivity, adoption of cloud-based services, and growing need for digital transformation among Polish businesses. Additionally, investments in fiber-optic infrastructure and competitive pricing strategies contribute to this growth.

Wholesale - Fixed

Expected Growth: 2.3%

The 2.3% growth in Wholesale - Fixed from Orange Polska S.A. is driven by increasing demand for high-speed internet and data services, coupled with the company's investments in fiber-optic infrastructure and strategic partnerships. Additionally, the growing need for reliable and secure connectivity among businesses and government institutions contributes to the segment's growth.

7. Detailed Products

Mobile Telephony

Orange Polska offers mobile telephony services, providing customers with access to voice, data, and multimedia services on the go.

Fixed-Line Telephony

Orange Polska provides fixed-line telephony services, offering customers a reliable and high-quality voice communication solution.

Broadband Internet

Orange Polska offers high-speed broadband internet services, enabling customers to access the internet, stream content, and use online applications.

TV Services

Orange Polska provides TV services, offering customers a range of channels, on-demand content, and interactive features.

ICT Services

Orange Polska offers ICT (Information and Communications Technology) services, providing businesses with customized IT solutions and infrastructure.

Cybersecurity Services

Orange Polska provides cybersecurity services, protecting customers from cyber threats and ensuring the security of their digital assets.

Data Center Services

Orange Polska offers data center services, providing customers with secure, reliable, and scalable infrastructure for their data storage needs.

8. Orange Polska S.A.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Orange Polska S.A. is medium due to the presence of alternative telecommunications services such as mobile operators and internet service providers.

Bargaining Power Of Customers

The bargaining power of customers for Orange Polska S.A. is low due to the lack of switching options and the company's strong market position.

Bargaining Power Of Suppliers

The bargaining power of suppliers for Orange Polska S.A. is medium due to the presence of multiple suppliers and the company's dependence on them for network equipment and services.

Threat Of New Entrants

The threat of new entrants for Orange Polska S.A. is low due to the high barriers to entry in the telecommunications industry, including the need for significant capital investment and regulatory approvals.

Intensity Of Rivalry

The intensity of rivalry for Orange Polska S.A. is high due to the presence of multiple competitors in the Polish telecommunications market, including Play, T-Mobile, and Plus.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 34.73%
Debt Cost 4.98%
Equity Weight 65.27%
Equity Cost 6.47%
WACC 5.95%
Leverage 53.21%

11. Quality Control: Orange Polska S.A. passed 5 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
Orange Polska

A-Score: 6.7/10

Value: 7.1

Growth: 4.1

Quality: 4.6

Yield: 8.1

Momentum: 8.0

Volatility: 8.3

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
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

13.73$

Current Price

13.73$

Potential

-0.00%

Expected Cash-Flows