Company Valuation: Kazakhtelecom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 790.6 627.9 751.8 795 788.8 - -
Change - -20.58% 19.73% - -0.78% - -
Enterprise Value (EV) 1,125 694.7 751.8 795 788.8 788.8 788.8
Change - -38.25% 8.21% - -0.78% 0% 0%
P/E - - 4.08x 4.12x - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 0.74x 0.5x - - 0.73x 0.68x 0.63x
EV / Revenue 0x 0x - - 0.73x 0.68x 0.63x
EV / EBITDA 0x 0x - - 2.29x 2.1x 1.95x
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 40,110.00 40,110.00 40,110.00
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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 900M
11.06x1.28x3.95x7.24% 217B
9.65x2.45x6.57x6.07% 194B
13.09x2.1x5.53x4.3% 144B
13.11x2.05x5.16x2.37% 79.93B
11.46x1.72x7.3x3.75% 72.71B
11.46x0.72x2.68x7.03% 68.41B
15.66x2.73x8.55x5.03% 58.31B
16.87x5.42x19.66x4.26% 56.19B
17.3x1.86x5.82x4.64% 51.5B
Average 13.29x 2.26x 7.25x 4.97% 94.3B
Weighted average by Cap. 12.29x 2.07x 6.33x 5.4%

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