Company Valuation: Kazakhtelecom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 790.6 627.9 751.8 795 905.3 - -
Change - -20.58% 19.73% - 13.88% - -
Enterprise Value (EV) 1,125 694.7 751.8 795 905.3 905.3 905.3
Change - -38.25% 8.21% - 13.88% 0% 0%
P/E - - 4.08x 4.12x - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 0.74x 0.5x - - 0.84x 0.78x 0.72x
EV / Revenue 0x 0x - - 0.84x 0.78x 0.72x
EV / EBITDA 0x 0x - - 2.62x 2.41x 2.24x
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 - - 1,075 1,168 1,253
EBITDA 1 509.2 596.1 - - 345 376 405
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 44,808.49 44,808.49 44,808.49
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.($)
- - - - 1.05B
11.3x1.32x4.18x6.99% 224B
11.03x2.59x6.85x5.64% 208B
13.87x2.22x5.7x3.95% 159B
13.33x1.82x7.83x3.17% 85.82B
12.76x0.91x3.43x6.06% 81.31B
11.76x1.79x4.54x2.78% 69.77B
15.61x2.73x8.52x4.97% 59.05B
24.35x5.48x20.04x4.42% 57.92B
15.76x2.78x6.22x4.4% 51B
Average 14.42x 2.41x 7.48x 4.71% 99.65B
Weighted average by Cap. 13.22x 2.17x 6.54x 5.12%

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