Company Valuation: Kazakhtelecom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 790.6 627.9 751.8 795 960.3 - -
Change - -20.58% 19.73% - 20.8% - -
Enterprise Value (EV) 1,125 694.7 751.8 795 960.3 960.3 960.3
Change - -38.25% 8.21% - 20.8% 0% 0%
P/E - - 4.08x 4.12x - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 0.74x 0.5x - - 0.82x 0.75x 0.69x
EV / Revenue 0x 0x - - 0.82x 0.75x 0.69x
EV / EBITDA 0x 0x - - 2.53x 2.34x 2.17x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 3,590 - - - - - -
Rate of return 10% - - - - - -
EPS 2 - - 8,465 10,534 - - -
Distribution rate - - - - - - -
Net sales 1 1,062 1,264 - - 1,172 1,284 1,383
EBITDA 1 509.2 596.1 - - 379 410 442
EBIT 298.5 359.8 - - - - -
Net income 162.2 - 196.1 261.3 - - -
Net Debt 334.4 66.83 - - - - -
Reference price 2 35,800.00 28,362.32 34,500.00 43,390.00 44,677.98 44,677.98 44,677.98
Nbr of stocks (in thousands) 11,005 11,005 11,005 11,005 11,005 - -
Announcement Date 16/03/22 27/04/23 23/04/24 05/05/26 - - -
1EUR in Million2KZT
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 108.09Cr
11x1.3x4.13x7.03% 22TCr
10.15x2.47x6.53x6.14% 19TCr
12.78x2.14x5.49x4.24% 14TCr
13.3x1.84x8.01x3.15% 8.77TCr
11.68x0.9x3.36x6.54% 8.06TCr
11.49x1.77x4.48x2.85% 6.39TCr
14.82x2.64x8.24x5.17% 5.68TCr
22.87x5.28x19.27x4.78% 5.43TCr
14.49x2.69x6.01x4.48% 5.01TCr
Average 13.62x 2.34x 7.28x 4.93% 9.5TCr
Weighted average by Cap. 12.49x 2.09x 6.35x 5.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. KZTK Stock
  4. Valuation Kazakhtelecom