Financhill
Buy
57

VEON Quote, Financials, Valuation and Earnings

Last price:
$54.01
Seasonality move :
3.74%
Day range:
$53.94 - $55.59
52-week range:
$34.55 - $64.00
Dividend yield:
0%
P/E ratio:
5.79x
P/S ratio:
0.89x
P/B ratio:
2.74x
Volume:
54.7K
Avg. volume:
80.4K
1-year change:
19.58%
Market cap:
$3.8B
Revenue:
$4B
EPS (TTM):
$9.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.2B $3.8B $3.8B $3.7B $4B
Revenue Growth (YoY) -18.63% -46.73% -2.26% -1.52% 7.69%
 
Cost of Revenues $3.4B $1.3B $1.3B $1.2B $1.2B
Gross Profit $3.8B $2.6B $2.5B $2.5B $2.7B
Gross Profit Margin 52.63% 66.68% 66.61% 68.2% 68.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $1.5B $1.5B $1.6B $1.7B
Other Inc / (Exp) $6M -$13M $356M $139M $167M
Operating Expenses $2.4B $1.5B $1.5B $1.6B $1.8B
Operating Income $1.4B $1B $979M $876M $956.8M
 
Net Interest Expenses $665.7M $589.8M $583M $531M $492.3M
EBT. Incl. Unusual Items -$81.1M $463M $829.4M $562.2M $700.2M
Earnings of Discontinued Ops. $34.6M $597.7M -$818M -$2.8B --
Income Tax Expense $309.6M $343.3M $69M $179M $215.8M
Net Income to Company -$81.1M $463M $802M $559M $700.2M
 
Minority Interest in Earnings -$10.9M $44.9M $77M $73M $71.6M
Net Income to Common Excl Extra Items -$390.7M $119.7M $733M $380M $484.3M
 
Basic EPS (Cont. Ops) -$4.93 $9.59 $7.99 $17.34 $5.83
Diluted EPS (Cont. Ops) -$4.93 $9.55 $7.95 $17.09 $5.70
Weighted Average Basic Share $70M $70.1M $70.1M $70.2M $70.8M
Weighted Average Diluted Share $70M $70.4M $70.4M $71.3M $72.4M
 
EBITDA $3.1B $1.8B $1.8B $1.6B $1.7B
EBIT $1.4B $1B $979M $876M $956.8M
 
Revenue (Reported) $7.2B $3.8B $3.8B $3.7B $4B
Operating Income (Reported) $1.4B $1B $979M $876M $956.8M
Operating Income (Adjusted) $1.4B $1B $979M $876M $956.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $870M $945M $1B $1.1B
Revenue Growth (YoY) 12.39% -56.61% 8.62% 9.74% 7.09%
 
Cost of Revenues $958M $297.8M $294M $325M $335.6M
Gross Profit $1B $572.2M $651M $712M $774.9M
Gross Profit Margin 52.22% 65.77% 68.89% 68.66% 69.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $631M $393M $394M $457M $629.4M
Other Inc / (Exp) $2M -- -- -- --
Operating Expenses $631M $383.7M $394M $457M $629.4M
Operating Income $416M $188.4M $257M $255M $145.4M
 
Net Interest Expenses $186M $135.7M $132M $123M $145.4M
EBT. Incl. Unusual Items $239.5M $130.8M $182.6M $292.4M -$82.7M
Earnings of Discontinued Ops. $31M -$631.7M $329M -- --
Income Tax Expense $111M -$58.6M $53M $67M $43.8M
Net Income to Company $238M $133.9M $184M $294M -$93.9M
 
Minority Interest in Earnings $13M $57.6M $12M $18M $4M
Net Income to Common Excl Extra Items $127M $189.4M $131M $227M -$126.5M
 
Basic EPS (Cont. Ops) $2.07 -$7.13 $6.38 $2.95 -$1.89
Diluted EPS (Cont. Ops) $2.07 -$7.13 $6.38 $2.95 -$1.89
Weighted Average Basic Share $70M $70.1M $70.2M $70.7M $69M
Weighted Average Diluted Share $70M $70.1M $70.2M $70.7M $69M
 
EBITDA $888M $370.1M $444M $436M $348.6M
EBIT $416M $188.4M $257M $255M $145.4M
 
Revenue (Reported) $2B $870M $945M $1B $1.1B
Operating Income (Reported) $416M $188.4M $257M $255M $145.4M
Operating Income (Adjusted) $416M $188.4M $257M $255M $145.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.5B $4.9B $3.7B $4B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $1.9B -- $1.2B $1.3B
Gross Profit $3.9B $3B $1.9B $2.7B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5B $1.9B $1.2B $1.8B $2B
Other Inc / (Exp) $731M -- $37M -$32M --
Operating Expenses $2.5B $2B $429M $1.8B $2B
Operating Income $1.5B $1.1B $1.4B $921M $940.2M
 
Net Interest Expenses $618.5M $629.7M $562M $491M $516.2M
EBT. Incl. Unusual Items $746.8M $720.7M $613.6M $707M $888.6M
Earnings of Discontinued Ops. $47.9M -$1.6B $368M -$3.6B --
Income Tax Expense $360.1M -$36.7M $195M $218M $184.6M
Net Income to Company $743.7M $737M -- $706M $891.5M
 
Minority Interest in Earnings $52M -$596.2M -$443M $79M $49.4M
Net Income to Common Excl Extra Items $385.2M $758.7M $430M $486M $704.1M
 
Basic EPS (Cont. Ops) $5.45 -$2.83 $17.68 -$46.03 $9.33
Diluted EPS (Cont. Ops) $5.45 -$2.85 $14.83 -$46.03 $9.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $2.1B $2.2B $1.6B $1.7B
EBIT $1.5B $1.1B $1.4B $921M $940.2M
 
Revenue (Reported) $7.5B $4.9B $3.7B $4B $4.2B
Operating Income (Reported) $1.5B $1.1B $1.4B $921M $940.2M
Operating Income (Adjusted) $1.5B $1.1B $1.4B $921M $940.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.7B $2.9B $2.7B $3B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $956.4M $886M $929M $978.9M
Gross Profit $3B $1.9B $1.9B $2.1B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $1.2B $1.2B $1.3B $1.6B
Other Inc / (Exp) $8M -$18M $80M -$32M --
Operating Expenses $1.8B $1.2B $1.2B $1.3B $1.6B
Operating Income $1.1B $715.4M $692M $737M $723.3M
 
Net Interest Expenses $506.1M $445.7M $412M $372M $397.7M
EBT. Incl. Unusual Items $654.3M $470.1M $401.8M $554.5M $746M
Earnings of Discontinued Ops. $40M -$1.6B $292M -- --
Income Tax Expense $281.5M -$10.7M $116M $161M $131.6M
Net Income to Company $654.1M $484M $408M $555M $742.5M
 
Minority Interest in Earnings $37.1M -$604.2M -$457M $60M $36.9M
Net Income to Common Excl Extra Items $371.3M $480.7M $292M $394M $614.4M
 
Basic EPS (Cont. Ops) $5.35 -$7.10 $14.83 $4.73 $8.22
Diluted EPS (Cont. Ops) $5.35 -$7.10 $14.83 $4.73 $8.22
Weighted Average Basic Share $209.9M $210M $210.5M $211.6M $209.1M
Weighted Average Diluted Share $209.9M $210M $210.5M $211.6M $209.1M
 
EBITDA $2.5B $1.3B $1.2B $1.3B $1.3B
EBIT $1.1B $715.4M $692M $737M $723.3M
 
Revenue (Reported) $5.7B $2.9B $2.7B $3B $3.3B
Operating Income (Reported) $1.1B $715.4M $692M $737M $723.3M
Operating Income (Adjusted) $1.1B $715.4M $692M $737M $723.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $2.3B $3.2B $2.3B $2B
Short Term Investments $90M $86M $120M $433M $357M
Accounts Receivable, Net $544M $678.9M $446M $412M $451.9M
Inventory $202M $213M $73M $67M $81M
Prepaid Expenses $43M $24M $50M $51M $49M
Other Current Assets $42M $58M $54M $60M $80M
Total Current Assets $2.8B $3.6B $4B $3.2B $2.8B
 
Property Plant And Equipment $6.9B $6.7B $2.8B $2.9B $3B
Long-Term Investments $305M $99M $71M $53M $65M
Goodwill $2.7B $1.5B $394M $349M $338M
Other Intangibles $1.5B $1.7B $1.6B $1.3B $1.2B
Other Long-Term Assets $18M $34M $24M $74M $84M
Total Assets $14.6B $15.9B $15.1B $8.2B $8B
 
Accounts Payable $1.9B $2B $1.1B $1.2B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $200M $582M $4.4B $123M $138M
Total Current Liabilities $4.4B $4.4B $4.6B $3.6B $3.6B
 
Long-Term Debt $8.8B $9.4B $5.3B $3.5B $3B
Capital Leases -- -- -- -- --
Total Liabilities $13.5B $14.4B $14.3B $7.1B $6.8B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$1.9B -$2B -$2B -$2B -$2B
Common Equity $163M $585.9M $569M $858M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $850M $918.8M $198M $213.1M $158M
Total Equity $1B $1.5B $767M $1.1B $1.3B
 
Total Liabilities and Equity $14.6B $15.9B $15.1B $8.2B $8B
Cash and Short Terms $1.7B $2.3B $3.2B $2.3B $2B
Total Debt $8.8B $9.4B $5.3B $3.5B $3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $3.4B $2.4B $1.6B $2B
Short Term Investments $32M -- -- -- --
Accounts Receivable, Net $671M $751M $447M $518M $548.9M
Inventory $112M $133M $22M $24M $24M
Prepaid Expenses -- -- -- -- --
Other Current Assets $315M -- -- -- --
Total Current Assets $2.7B $4.7B $3.1B $2.5B $2.9B
 
Property Plant And Equipment $6.4B $7.4B $2.7B $2.9B $3.6B
Long-Term Investments $57M $117M $63M $76M $229M
Goodwill $2.7B -- -- -- --
Other Intangibles $467M -- -- -- --
Other Long-Term Assets $200M -- -- -- --
Total Assets $15B $15.9B $12.6B $7.5B $8.8B
 
Accounts Payable $1.9B $1.8B $951M $1.1B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.3B -- -- -- --
Total Current Liabilities $4.3B $6B $3.2B $3.1B $3B
 
Long-Term Debt $8.6B $9B $3.2B $3B $4B
Capital Leases -- -- -- -- --
Total Liabilities $13.7B $15.2B $11.3B $6.2B $7.2B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$2B -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $898.1M $189M $205.1M $203M $265M
Total Equity $1.3B $678M $1.3B $1.3B $1.6B
 
Total Liabilities and Equity $15B $15.9B $12.6B $7.5B $8.8B
Cash and Short Terms $1.5B $3.4B $2.4B $1.6B $2B
Total Debt $8.6B $9B $3.2B $3B $4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$81.1M $463M $802M $559M $700.2M
Depreciation & Amoritzation $1.7B $797.3M $778M $735M $724M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$16.8M -$140.7M -$154M -$1M -$80.6M
Change in Inventories $38.6M -$4M -$12M -$19M -$9M
Cash From Operations $2.4B $2.6B $2.6B $2.1B $1.1B
 
Capital Expenditures $1.7B $856.2M $1B $766M $902.1M
Cash Acquisitions $989.1K $278.4M $16M -- $2M
Cash From Investing -$1.8B -$1.5B -$1.7B -$2.2B -$773.8M
 
Dividends Paid (Ex Special Dividend) $256.2M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $4.6B $2.1B $2.1B $194M $955M
Long-Term Debt Repaid -$4.1B -$2B -$1.6B -$1.1B -$1.5B
Repurchase of Common Stock -- -- -- -- $8M
Other Financing Activities -$40M -$296M -$12M -$15M -$15M
Cash From Financing -$100.9M -$464M $116M -$1.1B -$548M
 
Beginning Cash (CF) $1.7B $2.3B $3.1B $1.9B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $418.4M $689.5M $901M -$1.4B -$198.9M
Ending Cash (CF) $2B $2.9B $3.9B $471.7M $1.5B
 
Levered Free Cash Flow $757.6M $1.8B $1.5B $1.3B $241.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $253M -- $151M $149M --
Depreciation & Amoritzation $488M -- $183M $183M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$89M -- $33M $12M --
Change in Inventories $1M -- -$3M -$3M --
Cash From Operations $637M -- $411M $363M --
 
Capital Expenditures $469M -- -$81M $226M --
Cash Acquisitions $2M -- -- $2M --
Cash From Investing $306M -- -$1.1B -$27M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B -- -- -- --
Long-Term Debt Repaid -$892M -- -- -- --
Repurchase of Common Stock -- -- -- $8M --
Other Financing Activities -$11M -- -- -- --
Cash From Financing -$145M -- $4M $340M --
 
Beginning Cash (CF) $2.3B $3.1B $1.9B $1.7B --
Foreign Exchange Rate Adjustment -$6M -- -- -$5M --
Additions / Reductions $792M -- -$659M $671M --
Ending Cash (CF) $3B -- $1.2B $2.4B --
 
Levered Free Cash Flow $168M -- $492M $137M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $743.7M $737M -- $706M $891.5M
Depreciation & Amoritzation $1.8B $1.1B -- $728M $792M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$121.2M -$227.1M -- -$60M -$119.4M
Change in Inventories -$13.3M -$5.3M -- -$9M -$13.2M
Cash From Operations $2.6B $2.8B -- $1.2B $1.3B
 
Capital Expenditures $1.8B $1.4B $612M $484M $758.7M
Cash Acquisitions $278.4M $17.8M -- -- $155.8M
Cash From Investing -$2.3B -$918.2M -- -$1.8B -$516.9M
 
Dividends Paid (Ex Special Dividend) $3.5M -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.2B -- -- -- --
Long-Term Debt Repaid -$1.7B -- -- -- --
Repurchase of Common Stock -- -- -- -- $8M
Other Financing Activities -$281M -- -- -- --
Cash From Financing $257.8M $17.4M -- -$887M -$123.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $561.2M $1.8B -- -$1.5B $631.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $782.4M $1.4B -- $714M $512.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $907.1M $484M $559M $704M $742.5M
Depreciation & Amoritzation $1.9B $607.4M $735M $728M $609M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$258.8M -$138.1M -$1M -$81M -$131.4M
Change in Inventories -$7M -$6.3M -$19M -$9M -$10.2M
Cash From Operations $2.6B $2.1B $2.1B $1.2B $908.5M
 
Capital Expenditures $1.8B $893.1M $531M $791M $532.7M
Cash Acquisitions $280.4M $15.8M -- $2M $153.8M
Cash From Investing -$1.5B -$1.2B -$2.2B -$778M -$489.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B -- -- -- --
Long-Term Debt Repaid -$2B -- -- -- --
Repurchase of Common Stock -- -- -- $8M -$0
Other Financing Activities -$296M -- -- -- --
Cash From Financing -$462.4M $162.4M -$1.1B -$551M -$463.4M
 
Beginning Cash (CF) $6.1B $10.7B $9.6B $4.4B $4.7B
Foreign Exchange Rate Adjustment -$23M -$75.9M -$80M -$21M $6.1M
Additions / Reductions $691.9M $992.3M -$1.4B -$200M -$39.7M
Ending Cash (CF) $6.8B $8.5B $8.2B $4.2B $4.7B
 
Levered Free Cash Flow $842.5M $1.2B $1.6B $359M $375.8M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Is Palantir Stock Going to Crash?
Is Palantir Stock Going to Crash?

AI and data analytics major Palantir (NASDAQ:PLTR) has become something…

Why Did AMD Stock Go Up?
Why Did AMD Stock Go Up?

Since January 9th, shares of chipmaker AMD (NASDAQ:AMD) have been…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
70
BNAI alert for Jan 26

Brand Engagement Network, Inc. [BNAI] is up 279.19% over the past day.

Buy
56
INTC alert for Jan 26

Intel Corp. [INTC] is down 5.77% over the past day.

Buy
64
BNR alert for Jan 26

Burning Rock Biotech Ltd. [BNR] is up 1.45% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock