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 16/03/22 27/04/23 23/04/24 05/05/26 - - -
1EUR in Million2KZT
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.58x1.36x4.26x6.83% 231B
10.87x2.57x6.79x5.72% 205B
14.08x2.24x5.76x3.87% 163B
12.16x0.92x3.51x6.46% 85.05B
12.7x1.8x7.7x3.33% 81.89B
11.75x1.8x4.56x2.76% 70.6B
15.32x2.68x8.37x5.06% 57.98B
23.78x5.37x19.65x4.51% 56.84B
15.95x2.8x6.28x4.35% 51.62B
Average 14.24x 2.39x 7.43x 4.76% 111.43B
Weighted average by Cap. 13.13x 2.16x 6.47x 5.15%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA