Kcell Joint Stock Company Ratios and Metrics

Market cap in millions KZT. Fiscal year is January - December.

Millions KZT. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 2, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	694,600	686,400	390,996	345,000	325,382	552,000
Market Cap Growth	0.35%	75.55%	13.33%	6.03%	-41.05%	18.45%
Enterprise Value	850,745	814,066	490,379	360,146	359,251	610,961
Last Close Price	3473.00	3432.00	1954.98	1725.00	1626.91	2760.00
PE Ratio	40.99	67.57	11.89	8.55	10.01	31.40
PS Ratio	2.81	2.92	1.75	1.58	1.68	3.16
PB Ratio	3.53	3.78	2.28	2.49	3.31	6.73
P/TBV Ratio	7.93	10.71	8.20	3.63	5.81	13.03
P/FCF Ratio	-	38.61	36.06	8.12	5.81	13.76
P/OCF Ratio	8.81	8.66	4.87	5.23	4.39	10.56
EV/Sales Ratio	3.44	3.46	2.19	1.64	1.85	3.50
EV/EBITDA Ratio	11.21	16.29	7.63	4.96	5.31	10.55
EV/EBIT Ratio	21.20	28.49	10.27	6.15	6.88	14.30
EV/FCF Ratio	-793.61	45.79	45.22	8.47	6.42	15.23
Debt / Equity Ratio	0.85	0.79	0.75	0.47	0.82	1.18
Debt / EBITDA Ratio	2.20	2.47	1.84	0.84	1.11	1.55
Debt / FCF Ratio	-	8.02	11.84	1.53	1.43	2.42
Net Debt / Equity Ratio	0.79	0.74	0.68	0.03	0.29	0.67
Net Debt / EBITDA Ratio	2.30	2.68	1.83	0.06	0.42	0.95
Net Debt / FCF Ratio	-145.66	7.52	10.83	0.09	0.51	1.37
Asset Turnover	0.57	0.58	0.67	0.86	0.85	0.85
Inventory Turnover	26.64	20.09	18.12	18.89	15.56	14.70
Quick Ratio	0.29	0.30	0.59	1.36	1.08	1.00
Current Ratio	0.45	0.42	0.81	1.53	1.27	1.21
Return on Equity (ROE)	9.01%	5.75%	21.21%	34.07%	36.05%	22.51%
Return on Assets (ROA)	5.80%	4.38%	9.00%	14.28%	14.30%	12.95%
Return on Invested Capital (ROIC)	7.46%	6.34%	17.32%	31.72%	29.75%	21.30%
Return on Capital Employed (ROCE)	12.20%	9.30%	15.30%	28.60%	30.40%	27.40%
Earnings Yield	2.44%	1.48%	8.41%	11.70%	9.99%	3.18%
FCF Yield	-0.15%	2.59%	2.77%	12.32%	17.21%	7.27%
Dividend Yield	-	-	-	-	6.61%	3.18%
Payout Ratio	-	-	-	-	54.08%	51.20%
Total Shareholder Return	-	-	-	-	6.61%	3.18%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.