|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 12.45 USD | -0.40% |
|
-2.96% | -4.08% |
| 12/01 | Kyivstar launches first 5G pilot in Lviv as Ukraine enters fifth year of war | RE |
| 12/01 | Kyivstar Launches 5G Pilot Program in Lviv | CI |
Projected Income Statement: Kyivstar Group Ltd.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| Net sales 1 | 919 | 1,119 | 1,184 | 1,274 |
| Change | - | 21.71% | 5.82% | 7.67% |
| EBITDA 1 | - | 622.1 | 660.6 | 708.5 |
| Change | - | - | 6.19% | 7.25% |
| EBIT 1 | - | 321 | 445.2 | 475.4 |
| Change | - | - | 38.7% | 6.77% |
| Interest Paid 1 | - | -71.28 | -52.74 | -39.11 |
| Earnings before Tax (EBT) 1 | - | 290.5 | 388.7 | 464.3 |
| Change | - | - | 33.82% | 19.44% |
| Net income 1 | 283 | 208.7 | 295.8 | 351 |
| Change | - | -26.24% | 41.69% | 18.68% |
| Announcement Date | 23/07/25 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: Kyivstar Group Ltd.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| Net Debt 1 | - | -378 | -710 | -883 |
| Change | - | - | -87.83% | -24.37% |
| Announcement Date | 23/07/25 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: Kyivstar Group Ltd.
| Fiscal Period: December | 2025 | 2026 | 2027 |
|---|---|---|---|
| CAPEX 1 | 264.7 | 244.5 | 248.9 |
| Change | - | -7.65% | 1.81% |
| Free Cash Flow (FCF) 1 | 237.6 | 306.3 | 344.2 |
| Change | - | 28.89% | 12.36% |
| Announcement Date | - | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: Kyivstar Group Ltd.
| Fiscal Period: December | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
Profitability | ||||
| EBITDA Margin (%) | - | 55.62% | 55.81% | 55.59% |
| EBIT Margin (%) | - | 28.7% | 37.62% | 37.3% |
| EBT Margin (%) | - | 25.97% | 32.84% | 36.43% |
| Net margin (%) | 30.79% | 18.66% | 24.99% | 27.54% |
| FCF margin (%) | - | 21.25% | 25.88% | 27% |
| FCF / Net Income (%) | - | 113.85% | 103.57% | 98.05% |
Profitability | ||||
| ROA | - | - | - | - |
| ROE | - | 18.7% | 30% | 33.9% |
Financial Health | ||||
| Leverage (Debt/EBITDA) | - | - | - | - |
| Debt / Free cash flow | - | - | - | - |
Capital Intensity | ||||
| CAPEX / Current Assets (%) | - | 23.67% | 20.65% | 19.53% |
| CAPEX / EBITDA (%) | - | 42.55% | 37.01% | 35.13% |
| CAPEX / FCF (%) | - | 111.39% | 79.81% | 72.32% |
Items per share | ||||
| Cash flow per share 1 | - | - | - | - |
| Change | - | - | - | - |
| Dividend per Share 1 | - | - | - | - |
| Change | - | - | - | - |
| Book Value Per Share 1 | - | - | - | - |
| Change | - | - | - | - |
| EPS 1 | - | 0.985 | 1.347 | 1.525 |
| Change | - | - | 36.72% | 13.24% |
| Nbr of stocks (in thousands) | - | 2,27,658 | 2,27,658 | 2,27,658 |
| Announcement Date | - | - | - | - |
1USD
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 12.3x | 8.97x |
| PBR | - | - |
| EV / Sales | 2.12x | 1.72x |
| Yield | - | - |
More valuation ratios
* Estimated data
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
12.08USD
Average target price
17.40USD
Spread / Average Target
+44.03%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- KYIV Stock
- Financials Kyivstar Group Ltd.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition