Company Valuation: ForteBank

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 258,684 475,794 375,684 348,060 580,768 1,416,145
Change - 83.93% -21.04% -7.35% 66.86% 143.84%
Enterprise Value (EV) 1 381,843 459,530 358,812 120,275 235,874 1,377,489
Change - 20.35% -21.92% -66.48% 96.11% 483.99%
P/E 4.71x 7.16x 3.76x 2.94x 3.53x 7.34x
PBR 0.95x 1.68x 1.07x 0.8x 0.99x 2.49x
PEG - 0.3x 0.1x 0.2x 0.1x 0.4x
Capitalization / Revenue 2.46x 3.73x 2.29x 1.73x 2.1x 4.15x
EV / Revenue 3.63x 3.6x 2.18x 0.6x 0.85x 4.04x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - 0.5421 0.5421 0.6436 1.104 -
Rate of return - 10.5% 13.3% 17% 17.7% -
EPS 2 0.5943 0.7189 1.084 1.287 1.773 2.077
Distribution rate - 75.4% 50% 50% 62.3% -
Net sales 1 105,138 127,568 164,391 201,676 276,145 341,236
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 52,962 64,060 98,086 116,437 160,346 190,412
Net Debt 1 123,159 -16,264 -16,872 -227,785 -344,894 -38,656
Reference price 2 2.80 5.15 4.08 3.78 6.25 15.24
Nbr of stocks (in thousands) 92,387,104 92,387,104 92,079,524 92,079,466 92,922,892 92,922,892
Announcement Date 4/16/21 3/9/22 3/13/23 3/14/24 3/11/25 4/23/26
1KZT in Million2KZT
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.13B
13.64x - - 1.87% 902B
6.27x - - 4.95% 426B
7x - - 4.58% 372B
11.54x - - 2.33% 355B
6.33x - - 4.89% 338B
11.7x - - 4.46% 326B
6.94x - - 4.57% 312B
17.25x - - 2.44% 274B
11.43x - - 2.26% 252B
Average 10.23x 3.59% 355.89B
Weighted average by Cap. 10.51x 3.4%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ForteBank

Historical PBR trend

Valuation ratios - PBR - ForteBank

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ForteBank

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ForteBank