Valuation Kcell

Stocks

End-of-day quote Kazakhstan S.E. 2026-10-21			5-day change	1st Jan Change
3,164.00 ^KZT	-0.30%		-0.43%	-6.47%

Aug. 07	Kcell Joint Stock Company Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
May. 13	Kcell Joint Stock Company Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	552,000	325,382	345,000	390,996	686,400	676,600
Change	-	-41.05%	6.03%	13.33%	75.55%	-1.43%
Enterprise Value (EV) ¹	607,007	354,091	348,999	508,389	820,155	844,628
Change	-	-41.67%	-1.44%	45.67%	61.32%	2.98%
P/E	31.4x	10x	8.55x	11.9x	67.6x	48x
PBR	6.72x	3.31x	2.49x	2.28x	3.78x	3.46x
PEG	-	0.1x	0.4x	-0.6x	-1x	1.2x
Capitalization / Revenue	3.16x	1.68x	1.58x	1.75x	2.92x	2.66x
EV / Revenue	3.47x	1.82x	1.59x	2.27x	3.48x	3.32x
EV / EBITDA	10.7x	5.23x	4.67x	7.91x	16.4x	11.6x
EV / EBIT	14.5x	6.78x	5.74x	10.6x	28.7x	19.8x
EV / FCF	19.4x	8.71x	15x	-5.39x	-103x	-29.5x
FCF Yield	5.14%	11.5%	6.66%	-18.6%	-0.97%	-3.39%
Dividend per Share ²	87.89	107.5	-	-	-	-
Rate of return	3.18%	6.61%	-	-	-	-
EPS ²	87.89	162.5	201.8	164.5	50.8	70.53
Distribution rate	100%	66.1%	-	-	-	-
Net sales ¹	174,684	194,081	219,002	223,747	235,467	254,749
EBITDA ¹	56,966	67,705	74,808	64,291	49,976	73,051
EBIT ¹	41,738	52,207	60,752	47,760	28,570	42,749
Net income ¹	17,578	32,506	40,350	32,897	10,159	14,106
Net Debt ¹	55,007	28,709	3,999	117,393	133,755	168,028
Reference price ²	2,760.00	1,626.91	1,725.00	1,954.98	3,432.00	3,383.00
Nbr of stocks (in thousands)	200,000	200,000	200,000	200,000	200,000	200,000
Announcement Date	3/3/21	2/23/22	3/31/23	3/11/24	4/11/25	3/29/26

¹KZT in Million²KZT

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
KCELL	-	-	-	-	1.41B
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	762.83x	44.56x	87.82x	-	2,162B
T-MOBILE US, INC.	14.04x	2.62x	6.62x	2.7%	165B
SOFTBANK GROUP CORP.	34.95x	5.53x	22.96x	0.24%	167B
AT&T INC.	10.11x	2.32x	6.25x	5.07%	150B
BHARTI AIRTEL LIMITED	29.56x	5.37x	9.41x	1.76%	125B
COMCAST CORPORATION	7.41x	1.33x	4.81x	6.01%	78.35B
SOFTBANK CORP.	19.46x	2.21x	8.39x	3.58%	74.79B
KDDI CORPORATION	14.54x	2.37x	7.76x	2.89%	70.1B
VODAFONE GROUP PLC	13.23x	1.42x	4.81x	3.43%	36.57B
Average	100.68x	7.53x	17.65x	3.21%	303.03B
Weighted average by Cap.	550.16x	32.76x	65.59x	2.92%