|
End-of-day quote
Kazakhstan S.E.
2026-10-16
|
5-day change | 1st Jan Change | ||
| 29,180.00 KZT | +2.39% |
|
-1.24% | +4.00% |
| 09-21 | Kazatomprom Says Regulatory Application Underway for Sulfuric Acid Order from Russia | MT |
| 09-21 | Kazatomprom Wins Exclusive Rights for Uranium Exploration in Kazakhstan's Kyzyltu Block | MT |
Company Valuation: National Atomic Company Kazatomprom
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,380,533 | 3,338,957 | 4,787,723 | 5,233,819 | 7,277,287 | 7,568,026 | - | - |
| Change | - | -23.78% | 43.39% | 9.32% | 39.04% | 4% | - | - |
| Enterprise Value (EV) 1 | 4,260,154 | 3,306,935 | 4,662,180 | 5,089,359 | 7,137,514 | 7,371,463 | 6,956,711 | 6,311,512 |
| Change | - | -22.38% | 40.98% | 9.16% | 40.24% | 3.28% | -5.63% | -9.27% |
| P/E | 31.1x | 9.59x | 11.4x | 6x | 12.8x | 12.7x | 9.91x | 10.8x |
| PBR | - | - | - | - | - | 2.98x | 2.62x | 2.24x |
| PEG | - | 0x | 0.6x | 0x | -0.4x | 2.79x | 0.4x | -1.26x |
| Capitalization / Revenue | 6.34x | 3.34x | 3.34x | 2.89x | 4.04x | 3.48x | 2.8x | 2.55x |
| EV / Revenue | 6.17x | 3.3x | 3.25x | 2.81x | 3.96x | 3.39x | 2.57x | 2.13x |
| EV / EBITDA | 15.4x | 6.68x | 7.3x | 4.64x | 6.3x | 6.39x | 4.61x | 3.68x |
| EV / EBIT | 17.9x | 7.25x | 8.57x | 5.22x | 7.3x | 8.3x | 6.03x | 4.8x |
| EV / FCF | 59.6x | 15.8x | 14.4x | 14.9x | 12.3x | 12.9x | 7.71x | 5.59x |
| FCF Yield | 1.68% | 6.33% | 6.93% | 6.73% | 8.13% | 7.74% | 13% | 17.9% |
| Dividend per Share 2 | 579 | 877 | 775 | 1,213 | 1,264 | 985.3 | 2,147 | 2,261 |
| Rate of return | 3.43% | 6.81% | 4.2% | 6.01% | 4.51% | 3.38% | 7.36% | 7.75% |
| EPS 2 | 543 | 1,342 | 1,616 | 3,363 | 2,200 | 2,300 | 2,943 | 2,692 |
| Distribution rate | 107% | 65.4% | 48% | 36.1% | 57.5% | 42.8% | 72.9% | 84% |
| Net sales 1 | 691,011 | 1,001,171 | 1,435,000 | 1,813,000 | 1,803,000 | 2,173,379 | 2,705,462 | 2,966,395 |
| EBITDA 1 | 275,800 | 495,400 | 639,000 | 1,097,000 | 1,133,000 | 1,153,046 | 1,508,424 | 1,716,061 |
| EBIT 1 | 238,200 | 456,000 | 543,838 | 974,883 | 978,217 | 888,165 | 1,153,902 | 1,315,448 |
| Net income 1 | 220,000 | 473,000 | 580,000 | 872,263 | 570,000 | 586,518 | 776,087 | 926,934 |
| Net Debt 1 | -120,379 | -32,022 | -125,543 | -144,460 | -139,773 | -196,563 | -611,315 | -1,256,514 |
| Reference price 2 | 16,890.00 | 12,874.00 | 18,460.00 | 20,180.01 | 28,059.00 | 29,180.00 | 29,180.00 | 29,180.00 |
| Nbr of stocks (in thousands) | 259,357 | 259,357 | 259,357 | 259,357 | 259,357 | 259,357 | - | - |
| Announcement Date | 3/16/22 | 3/17/23 | 3/15/24 | 3/18/25 | 3/20/26 | - | - | - |
1KZT in Million2KZT
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.69x | 3.39x | 6.39x | 3.38% | 16.73B | |
| 73.38x | 14.23x | 26.3x | 0.22% | 35.5B | |
| 53.39x | - | - | - | 17.66B | |
| -59.04x | - | -72.57x | - | 5.6B | |
| -40.71x | 55.72x | -40.16x | - | 3.92B | |
| 41.99x | 7.46x | 64.89x | -.--% | 2.35B | |
| 47.38x | 5.3x | 19.38x | -.--% | 2.29B | |
| -33.31x | 21.45x | -58.93x | - | 2.12B | |
| -26.39x | 153x | -55.25x | - | 2.06B | |
| 17.98x | 1.75x | 16.05x | 0.87% | 1.96B | |
| Average | 8.73x | 32.79x | -10.43x | 0.89% | 9.02B | |
| Weighted average by Cap. | 37.56x | 17.54x | 6.42x | 1.12% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- KZAP Stock
- Valuation National Atomic Company Kazatomprom
Select your edition
All financial news and data tailored to specific country editions
