Projected Income Statement: Kazakhtelecom

Forecast Balance Sheet: Kazakhtelecom

Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
Net Debt 334 66.8 - - - - -
Change - -80% - - - - -
Announcement Date 3/16/22 4/27/23 4/23/24 5/5/26 - - -
Estimates

Cash Flow Forecast: Kazakhtelecom

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 93,092 83,802 101,552 194,477 188,415 165,393
Change - -9.98% 21.18% 91.51% -3.12% -12.22%
Free Cash Flow (FCF) 1 64,382 64,212 176,584 -154,793 -594,993 412,190
Change - -0.26% 175% -187.66% -284.38% 169.28%
Announcement Date 3/19/21 3/16/22 4/23/24 4/23/24 5/5/25 5/5/26
1KZT in Million
Estimates

Forecast Financial Ratios: Kazakhtelecom

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - 47.93% 47.17% - - - 32.09% 32.19% 32.32%
EBIT Margin (%) - 28.1% 28.47% - - - - - -
EBT Margin (%) - 21.66% - - - - - - -
Net margin (%) - 15.27% - - - - - - -
FCF margin (%) - 25.81% 26.54% - - - - - -
FCF / Net Income (%) - 168.99% - - - - - - -

Profitability

         
ROA 8.04% 8.69% 9.04% 7.32% 2.48% 3.44% - - -
ROE 13.29% 16.76% 18.73% 13.61% 2.91% 4.98% - - -

Financial Health

         
Leverage (Debt/EBITDA) - 0.66x 0.11x - - - - - -
Debt / Free cash flow - 1.22x 0.2x - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 14.1% 16.49% - - - - - -
CAPEX / EBITDA (%) - 29.42% 34.97% - - - - - -
CAPEX / FCF (%) - 54.64% 62.14% - - - - - -

Items per share

         
Cash flow per share 1 8,581 15,185 22,001 6,450 2,224 6,628 - - -
Change - 76.97% 44.89% -70.68% -65.51% 197.97% - - -
Dividend per Share 1 1,731 3,590 3,038 2,097 26,665 - - - -
Change - 107.43% -15.38% -31% 1,171.82% - - - -
Book Value Per Share 1 43,879 52,373 58,897 64,506 68,880 57,182 - - -
Change - 19.36% 12.46% 9.52% 6.78% -16.98% - - -
EPS 1 5,778 8,255 10,378 8,465 6,749 10,534 - - -
Change - 42.88% 25.71% -18.43% -20.27% 56.07% - - -
Nbr of stocks (in thousands) 11,005 11,005 11,005 11,005 11,005 11,005 - - -
Announcement Date 3/19/21 3/16/22 4/23/24 4/23/24 5/5/25 5/5/26 - - -
1KZT
Estimates
2026 *2027 *
P/E - -
PBR - -
EV / Sales 0.73x 0.68x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
40,100.00KZT
Average target price
38,200.00KZT
Spread / Average Target
-4.74%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. KZTK Stock
  4. Financials Kazakhtelecom