Company Valuation: BAST

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 6,954 9,000 20,018 16,721 12,685 13,526
Change - 29.43% 122.42% -16.47% -24.14% 6.63%
Enterprise Value (EV) 1 15,706 17,380 26,386 21,435 17,795 24,188
Change - 10.66% 51.81% -18.76% -16.98% 35.92%
P/E -4.26x -2.54x -10.7x -32.2x -2.92x -4.36x
PBR -2.43x -4.13x 4.47x 2.38x 2.46x 7.82x
PEG - -0.3x 0.1x 0.4x -0x 0.2x
Capitalization / Revenue - 4,767,924x 7,608,660x 2,671,673x 5,292,343x 61,751,602x
EV / Revenue - - - - - -
EV / EBITDA -34.5x -18.2x -109x 80.7x -5.75x -22x
EV / EBIT -22.9x -14.1x -50.2x -97.7x -4.75x -12.5x
EV / FCF -15.2x -8.76x -4.78x -14x -16.8x -8.51x
FCF Yield -6.59% -11.4% -20.9% -7.12% -5.96% -11.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -6,523 -7,077 -1,291 -332.4 -2,310 -1,650
Distribution rate - - - - - -
Net sales - 1,888 2,631 6,259 2,397 219
EBITDA 1 -455.1 -956.2 -243 265.7 -3,093 -1,102
EBIT 1 -685.5 -1,230 -525.8 -219.3 -3,747 -1,931
Net income 1 -1,633 -2,680 -1,201 -494.7 -4,239 -3,100
Net Debt 1 8,753 8,380 6,368 4,713 5,110 10,662
Reference price 2 27,773.59 18,000.00 13,778.00 10,699.00 6,752.29 7,199.99
Nbr of stocks (in thousands) 250 500 1,453 1,563 1,879 1,879
Announcement Date 31/07/20 29/06/21 06/06/22 30/05/23 29/08/24 30/07/25
1KZT in Million2KZT
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 12.65M
28.47x5.25x7.96x1.5% 50.75B
13.64x3.88x6.36x5.86% 23.11B
65.32x4.41x12.21x0.05% 22.97B
7.39x1.42x4.19x0.6% 17.74B
13.85x4.34x8.7x-.--% 13.04B
12.39x2.86x5.15x0.11% 8.96B
12.11x - - 1.96% 9.59B
15.04x2.72x5.6x-.--% 6.95B
Average 21.03x 3.55x 7.17x 1.26% 17.01B
Weighted average by Cap. 25.50x 4.07x 7.69x 1.59%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA