Company Valuation: Kazakhtelecom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 790.6 627.9 751.8 795 806.7 - -
Change - -20.58% 19.73% - 1.47% - -
Enterprise Value (EV) 1,125 694.7 751.8 795 806.7 806.7 806.7
Change - -38.25% 8.21% - 1.47% 0% 0%
P/E - - 4.08x 4.12x - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 0.74x 0.5x - - 0.75x 0.69x 0.64x
EV / Revenue 0x 0x - - 0.75x 0.69x 0.64x
EV / EBITDA 0x 0x - - 2.34x 2.15x 1.99x
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 39,991.00 39,991.00 39,991.00
Nbr of stocks (in thousands) 11,005 11,005 11,005 11,005 11,005 - -
Announcement Date 3/16/22 4/27/23 4/23/24 5/5/26 - - -
1EUR in Million2KZT
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 923M
10.94x1.26x3.91x7.33% 215B
8.82x2.33x6.24x6.63% 178B
12.53x2.07x4.77x4.49% 138B
11.61x1.73x7.38x3.7% 73.79B
11.49x0.73x2.74x7.01% 69.83B
15.54x2.71x8.48x5.07% 57.88B
24.06x5.42x19.79x4.45% 56.57B
16.15x1.8x5.62x4.96% 48.25B
14.32x2.62x6.02x4.74% 46.55B
Average 13.94x 2.30x 7.22x 5.38% 88.48B
Weighted average by Cap. 12.47x 2.06x 6.23x 5.82%

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