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 3/16/22 A 4/27/23 A 4/23/24 A 5/5/26 A - - -
1EUR in Million2KZT
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.1B
11.56x1.34x4.22x6.73% 227B
9.98x2.47x6.49x6.25% 187B
12.52x2.08x5.35x4.36% 139B
39.3x8.38x15.47x - 134B
11.89x1x3.76x6.43% 90.16B
13.62x1.87x8.14x3.07% 90.03B
13.68x2.04x5.13x2.4% 74.26B
13.9x2.58x8.16x5.3% 55.21B
22.06x5.1x18.64x4.92% 52.32B
Average 16.50x 2.98x 8.37x 4.93% 104.93B
Weighted average by Cap. 15.96x 2.86x 7.50x 5.34%

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