Company Valuation: Kazakhtelecom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 790.6 627.9 751.8 795 983.3 - -
Change - -20.58% 19.73% - 23.68% - -
Enterprise Value (EV) 1,125 694.7 751.8 795 983.3 983.3 983.3
Change - -38.25% 8.21% - 23.68% 0% 0%
P/E - - 4.08x 4.12x - - -
PBR - - - - - - -
PEG - - - - - - -
Capitalization / Revenue 0.74x 0.5x - - 0.84x 0.77x 0.71x
EV / Revenue 0x 0x - - 0.84x 0.77x 0.71x
EV / EBITDA 0x 0x - - 2.59x 2.4x 2.22x
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 - - 1,172 1,284 1,383
EBITDA 1 509.2 596.1 - - 379 410 442
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 45,809.90 45,809.90 45,809.90
Nbr of stocks (in thousands) 11,005 11,005 11,005 11,005 11,005 - -
Announcement Date 16/3/22 27/4/23 23/4/24 5/5/26 - - -
1EUR in Million2KZT
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.1B
11.65x1.35x4.26x6.67% 227B
10.02x2.48x6.5x6.23% 188B
12.51x2.08x5.35x4.36% 139B
39.76x8.47x15.65x - 136B
11.99x1.05x3.98x6.37% 92.6B
13.62x1.87x8.14x3.07% 89.66B
13.86x2.06x5.18x2.37% 74.3B
13.8x2.57x8.1x5.34% 54.78B
22.06x5.1x18.64x4.92% 52.22B
Average 16.59x 3.00x 8.42x 4.92% 105.4B
Weighted average by Cap. 16.08x 2.88x 7.55x 5.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Kazakhtelecom

Historical PBR trend

Valuation ratios - PBR - Kazakhtelecom

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Kazakhtelecom

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Kazakhtelecom

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