Company Valuation: Kazakhtelecom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 790.6 627.9 751.8 795 891.1 - -
Change - -20.58% 19.73% - 12.09% - -
Enterprise Value (EV) 1,125 694.7 751.8 795 891.1 891.1 891.1
Change - -38.25% 8.21% - 12.09% 0% 0%
P/E - - 4.08x 4.12x - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 0.74x 0.5x - - 0.83x 0.76x 0.71x
EV / Revenue 0x 0x - - 0.83x 0.76x 0.71x
EV / EBITDA 0x 0x - - 2.58x 2.37x 2.2x
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 44,100.00 44,100.00 44,100.00
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.($)
- - - - 1.04B
11.6x1.36x4.26x6.82% 230B
10.69x2.54x6.72x5.82% 202B
13.92x2.23x5.73x3.91% 160B
12.03x0.91x3.46x6.52% 83.89B
12.78x1.81x7.72x3.31% 81.82B
11.89x1.82x4.59x2.73% 71.05B
15.36x2.68x8.39x5.05% 58.12B
23.84x5.39x19.69x4.39% 56.69B
16.1x2.83x6.33x4.31% 52.09B
Average 14.25x 2.40x 7.43x 4.76% 99.7B
Weighted average by Cap. 13.09x 2.15x 6.46x 5.17%

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