Company Valuation: Kazakhtelecom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 790.6 627.9 751.8 795 833.4 - -
Change - -20.58% 19.73% - 4.84% - -
Enterprise Value (EV) 1,125 694.7 751.8 795 833.4 833.4 833.4
Change - -38.25% 8.21% - 4.84% 0% 0%
P/E - - 4.08x 4.12x - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 0.74x 0.5x - - 0.78x 0.71x 0.67x
EV / Revenue 0x 0x - - 0.78x 0.71x 0.67x
EV / EBITDA 0x 0x - - 2.42x 2.22x 2.06x
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 41,600.00 41,600.00 41,600.00
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.($)
- - - - 951M
11.58x1.36x4.22x6.83% 231B
10.44x2.5x6.62x5.97% 197B
13.43x2.13x5.55x4.17% 148B
12.06x0.84x3.14x6.59% 78.4B
12.93x2.01x5.1x2.45% 77.26B
12.32x1.77x7.57x3.49% 76.79B
15.46x2.69x8.42x5.09% 57.58B
23.79x5.36x19.57x4.5% 55.89B
16x1.82x5.71x4.8% 49.66B
Average 14.22x 2.28x 7.32x 4.88% 97.21B
Weighted average by Cap. 12.99x 2.08x 6.37x 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