Company Valuation: BAST

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 9,000 20,018 16,721 12,685 13,526 6,012
Change - 122.42% -16.47% -24.14% 6.63% -55.56%
Enterprise Value (EV) 1 17,380 26,386 21,435 17,795 24,188 17,719
Change - 51.81% -18.76% -16.98% 35.92% -26.74%
P/E -2.54x -10.7x -32.2x -2.92x -4.36x -4.27x
PBR -4.13x 4.47x 2.38x 2.46x 7.82x 18.6x
PEG - 0.1x 0.4x -0x 0.2x 0.1x
Capitalization / Revenue 4.77x 7.61x 2.67x 5.29x 61.8x -
EV / Revenue 9.21x 10x 3.42x 7.42x 110x -
EV / EBITDA -18.2x -109x 80.7x -5.75x -22x -19.3x
EV / EBIT -14.1x -50.2x -97.7x -4.75x -12.5x -11.9x
EV / FCF -8.76x -4.78x -14x -16.8x -8.51x -28.6x
FCF Yield -11.4% -20.9% -7.12% -5.96% -11.8% -3.5%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -7,077 -1,291 -332.4 -2,310 -1,650 -749
Distribution rate - - - - - -
Net sales 1 1,888 2,631 6,259 2,397 219 -
EBITDA 1 -956.2 -243 265.7 -3,093 -1,102 -917.3
EBIT 1 -1,230 -525.8 -219.3 -3,747 -1,931 -1,487
Net income 1 -2,680 -1,201 -494.7 -4,239 -3,100 -1,407
Net Debt 1 8,380 6,368 4,713 5,110 10,662 11,708
Reference price 2 18,000.00 13,778.00 10,699.00 6,752.29 7,199.99 3,200.00
Nbr of stocks (in thousands) 500 1,453 1,563 1,879 1,879 1,879
Announcement Date 29/6/21 6/6/22 30/5/23 29/8/24 30/7/25 29/6/26
1KZT in Million2KZT
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 13.13M
28.83x5.53x8.43x1.56% 52.19B
86.78x4.8x14.71x0.03% 26.69B
14.64x4.35x7.14x5.46% 25.03B
8.3x1.5x4.52x0.45% 19.18B
18.31x5.39x10.74x-.--% 18.06B
12.44x - - 3.08% 13.77B
16.3x4.11x7.55x0.09% 12.18B
16.95x3.07x6.22x-.--% 8.31B
15.06x3.62x6.26x2.9% 7.6B
Average 24.18x 4.05x 8.20x 1.51% 18.3B
Weighted average by Cap. 28.97x 4.46x 8.77x 1.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!