2.222
RevenueKZT B
2.405
2.493
2.590
2.714
2.794
2.840
2.975
3.051
3.149
3.319
2.267
3.50%
3.83%
82
9.74
Revenue growth%
7.27
4.65
2.01
1.24
1.95
2.39
3.74
3.47
3.57
5.62
25.00
3.57
3.52
28
25.06
Gross margin%
11.61
12.62
11.26
13.81
14.64
14.86
16.69
16.36
15.26
16.84
16.59
16.36
14.75
73
12.88
Operating margin%
6.68
5.68
5.94
5.82
5.12
2.62
1.90
3.60
3.61
3.87
25.82
3.60
4.50
53
7.64
Net margin%
27.49
29.95
29.79
31.72
30.53
32.13
34.60
33.95
31.68
33.23
10.47
33.23
31.70
43
37.35
P/E ratio (avg)x
50.35
55.22
55.98
65.94
75.29
82.20
90.37
108.3
110.0
118.0
22.00
108.3
78.75
32
13.88
EV/EBITx
31.94
28.23
24.28
22.08
18.82
19.38
19.92
20.66
20.23
21.04
13.06
20.23
20.85
30
16.80
FCF yield (avg)%
0.40
0.81
0.40
1.29
0.40
0.93
3.77
6.01
8.51
11.16
18.05
6.01
1.11
30
12.26
FCF margin%
6.68
4.32
2.43
2.33
0.40
0.40
0.40
0.40
0.40
0.40
2.73
0.40
0.40
8
1.326
FCF / Net incomex
1.409
1.396
1.319
1.372
1.337
1.471
1.383
1.496
1.571
1.683
1.509
1.496
1.403
14
3.78
ROIC%
32.11
29.19
29.31
26.84
26.65
26.04
24.55
22.98
21.46
19.85
29.99
22.98
26.34
51
11.45
Return on equity%
16.72
15.72
13.77
13.19
13.31
11.77
9.27
10.22
10.37
9.40
21.74
10.22
12.48
6
9.05
Return on assets%
17.52
16.09
17.55
15.36
17.03
19.08
19.43
20.38
21.64
20.35
11.76
20.35
18.31
26
2.43
EPSKZT
6.07
5.68
6.11
6.39
6.16
6.88
6.68
6.17
5.73
5.91
2.64
(0.83%)
(0.91%)
—
6.12
EPS growth%
14.01
16.23
16.79
16.29
14.41
12.14
10.77
7.93
7.55
5.13
15.22
7.93
13.07
77
2.78
Bookvalue per shKZT
7.58
8.12
7.57
8.12
8.43
8.67
9.31
8.66
7.79
6.94
2.69
(3.82%)
(1.27%)
—
9.44
FCF per shareKZT
2.94
2.83
2.66
2.85
2.92
2.98
3.31
3.49
4.01
4.62
4.07
9.60%
5.28%
—
1.80
Dividend per shKZT
5.28
4.94
5.17
4.84
4.73
4.52
4.81
5.12
5.53
4.88
1.57
0.62%
(0.21%)
—
4.44
Div yield (avg)%
21.69
21.63
21.57
18.60
20.92
18.03
17.38
16.55
14.64
12.63
25.46
16.55
18.32
32
27.95
Payout ratio%
7.18
6.27
4.04
4.28
1.99
0.40
0.40
3.17
4.26
4.46
14.35
3.17
4.15
23
185.1
Shares (diluted)M
168.4
169.5
185.0
174.7
176.1
180.9
178.5
169.1
160.5
176.8
188.4
0.08%
0.77%
77
24.10
Buyback yield%
4.42
4.26
3.95
3.79
1.65
3.44
2.74
2.38
1.45
4.19
28.44
2.74
3.62
63
0.753
D/E ratiox
2.574
2.936
3.013
3.295
3.442
3.399
3.394
3.642
4.355
4.738
1.187
3.642
3.396
28
0.415
Enterprise valueKZT B
1.398
1.398
1.450
1.689
1.754
1.758
1.819
1.715
1.706
1.963
1.799
2.29%
2.86%
42
1.645
LT debtKZT B
0.209
0.244
0.272
0.258
0.266
0.262
0.255
0.285
0.289
0.328
1.024
4.28%
5.64%
51
Revenue
KZT 3.319B
3.83%
1.00×
Cost of revenue
KZT 1.731B
3.79%
1.00×
Operating expenses
KZT 825.8M
3.96%
1.01×
Goodwill & intangibles
17.20%
Spread over hurdle
(5.23%)