Company Valuation: Kazakhtelecom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 790.6 627.9 751.8 795 859.6 - -
Change - -20.58% 19.73% - 8.13% - -
Enterprise Value (EV) 1,125 694.7 751.8 795 859.6 859.6 859.6
Change - -38.25% 8.21% - 8.13% 0% 0%
P/E - - 4.08x 4.12x - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 0.74x 0.5x - - 0.8x 0.74x 0.69x
EV / Revenue 0x 0x - - 0.8x 0.74x 0.69x
EV / EBITDA 0x 0x - - 2.49x 2.29x 2.12x
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 43,071.30 43,071.30 43,071.30
Nbr of stocks (in thousands) 11,005 11,005 11,005 11,005 11,005 - -
Announcement Date 16/3/22 27/4/23 23/4/24 5/5/26 - - -
1EUR in Million2KZT
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 989M
11.71x1.38x4.41x6.75% 235B
10.33x2.49x6.58x6.03% 194B
13.06x2.12x5.52x4.21% 148B
12.24x0.87x3.24x6.5% 80.79B
12.17x1.76x7.53x3.54% 77.9B
12.71x1.99x5.03x2.5% 76.41B
15.24x2.67x8.38x5.12% 57.32B
23.9x5.38x19.65x4.48% 56.47B
14.48x1.8x5.53x4.76% 50.66B
Average 13.98x 2.27x 7.32x 4.88% 97.74B
Weighted average by Cap. 12.85x 2.08x 6.38x 5.28%

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