Saturday 17 October 2026
Export KYIV’s income statement to Excel — free account
Kyivstar Group Ltd.
KYIV Communication Services Telecom Services
Kyivstar Group Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $1.2 billion, up 25.9% from fiscal 2024. In the quarter to June 2026, revenue grew 19.4%, EPS fell 16.7%, free cash flow grew 29.2% and total debt fell 39.1%, each against the same quarter a year earlier.
12.31
0.02
+0.16%
Follow KYIV
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 2026e | 2027e | 2028e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | — | — | — | — | 9.92 | 10.00 |
Analyst estimates 2026–2028 Powerpack |
|||
| High | — | — | — | — | — | — | — | — | 10.26 | 16.48 | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | 5,183 | ||||
| Revenue/emp, $m | — | — | — | — | — | — | — | — | 0.00 | 0.22 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | 919 | 1,157 | ||||
| Gross margin, % | — | — | — | — | — | — | — | — | 89.12 | 89.37 | |||||
| EBT | — | — | — | — | — | — | — | — | 347 | 198 | |||||
| EBT margin, % | — | — | — | — | — | — | — | — | 37.76 | 17.11 | |||||
| Net income | — | — | — | — | — | — | — | — | 347 | 198 | |||||
| Depreciation | — | — | — | — | — | — | — | — | 166 | 213 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | — | 4.44 | 5.35 | ||||
| Earnings | — | — | — | — | — | — | — | — | 1.37 | 0.57 | |||||
| Cash flow | — | — | — | — | — | — | — | — | 2.08 | 2.58 | |||||
| Capex | — | — | — | — | — | — | — | — | (1.20) | (1.51) | |||||
| Free cash flow | — | — | — | — | — | — | — | — | 0.88 | 1.07 | |||||
| Book value | — | — | — | — | — | — | — | — | 5.22 | 6.01 | |||||
| Shares, m | — | — | — | — | — | — | — | — | 207 | 216 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | 21.00 | 22.04 | ||||
| P/S | — | — | — | — | — | — | — | — | 0.00 | 2.42 | |||||
| P/B | — | — | — | — | — | — | — | — | 1.92 | 2.16 | |||||
| EV/Sales | — | — | — | — | — | — | — | — | 0.00 | 2.37 | |||||
| EV/FCF | — | — | — | — | — | — | — | — | 0.00 | 11.89 | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | — | 430 | 558 | ||||
| Capex | — | — | — | — | — | — | — | — | (248) | (327) | |||||
| Free cash flow | — | — | — | — | — | — | — | — | 182 | 231 | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 321 | 194 | ||||
| Total debt | — | — | — | — | — | — | — | — | 894 | 516 | |||||
| Net debt | — | — | — | — | — | — | — | — | 126 | (58) | |||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | 1,080 | 1,299 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | 0.00 | 5.73 | ||||
| ROIC | — | — | — | — | — | — | — | — | 18.03 | 13.80 | |||||
| ROE | — | — | — | — | — | — | — | — | 0.00 | 10.42 | |||||
Negative figures in brackets.
Fiscal years to Dec 2025 · latest quarter Jun 2026
Charts ten years each
Kyivstar Group Ltd. vs peers in Telecom Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| IRDM Iridium Communications Inc | $4.8B | 49.6× | 42.9× | +3.84% (above 0%: growing) | −55.00% (below 0%: shrinking) | −15.24% (below 0%: shrinking) | 71.23% | 15.10% | Compare |
| TKC Turkcell Iletisim Hizmetleri AS | $4.3B | 10.1× | — | +15.43% (above 0%: growing) | +8.33% (above 0%: growing) | −58.09% (below 0%: shrinking) | 25.36% | 12.41% | Compare |
| PHI PLDT Inc. | $4.3B | 9.4× | 7.5× | −5.84% (below 0%: shrinking) | −24.00% (below 0%: shrinking) | +78.48% (above 0%: growing) | 57.86% | 20.01% | Compare |
| TDS Telephone and Data Systems, Inc. | $3.7B | 11.1× | 34.7× | +3.60% (above 0%: growing) | n/m | −133.98% (below 0%: shrinking) | 58.19% | 120.67% | Compare |
| AD Array Digital Infrastructure Inc. | $2.9B | 5.4× | 8.8× | +89.53% (above 0%: growing) | +1,021.62% (above 0%: growing) | −115.23% (below 0%: shrinking) | 56.54% | 738.42% | Compare |
| KYIV Kyivstar Group Ltd. | $2.9B | 18.1× | 10.0× | +19.37% (above 0%: growing) | −16.71% (below 0%: shrinking) | +29.21% (above 0%: growing) | 88.79% | 37.46% | |
| LBTYA Liberty Global Ltd | $2.8B | — (loss-making) | — (loss-making) | −7.65% (below 0%: shrinking) | n/m | +429.69% (above 0%: growing) | 50.62% | 0.26% | Compare |
| LBTYK Liberty Global Ltd | $2.8B | — (loss-making) | — | −7.65% (below 0%: shrinking) | n/m | +429.69% (above 0%: growing) | 50.62% | 0.26% | Compare |
| IDT IDT Corporation | $2.2B | 22.5× | 11.2× | +7.07% (above 0%: growing) | +46.64% (above 0%: growing) | +49.07% (above 0%: growing) | 39.78% | 9.80% | Compare |
| Median of peers | $3.3B | 10.6× | 11.2× | +3.72% | +8.33% | +16.92% | 53.58% | 13.76% |
Kyivstar Group Ltd. (KYIV) key facts
- Concern: Net income was $198.0 million, or $0.57 per share (basic), a net margin of 10.7%.
- Strength: Kyivstar Group Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $1.2 billion, up 25.9% from fiscal 2024.
- Kyivstar Group Ltd. (KYIV) is a Telecom Services company in the Communication Services sector, listed on Nasdaq.
- As of October 16, 2026, KYIV traded at $12.31, a market capitalization of $2.9 billion.
- At that price the stock trades at 18.1× trailing-twelve-month earnings and 2.2× sales.
- Return on equity was 10.4% and debt-to-equity 0.39.
- Its Altman Z-score is 3.76 (safe zone) for fiscal 2025.