| Market Cap | — | |
| Enterprise Value | — | |
| Revenue | KZT 4.05T | +59.8% |
| Gross Profit | KZT 2.87T | +28.7% |
| EBITDA | KZT 2.24T | +16.0% |
| Net Income | KZT 1.07T | +3.2% |
| Diluted EPS | KZT 5592.00 | +3.0% |
| Free Cash Flow | KZT 491.10B | +1.0% |
| DPS (FY2025) | $0.00derived |
| Trailing yield | 0.00% |
| Payout ratio | 0.0% |
| Growth streak | 0 yrs |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-12-31 | $0.00 | −100.0% | derived (paid ÷ diluted shares) |
| FY20242024-12-31 | $3374.89 | +15.7% | derived (paid ÷ diluted shares) |
| FY20232023-12-31 | $2916.41 | +169.3% | derived (paid ÷ diluted shares) |
| FY2022 |
| Ratio | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 5y | vs own | vs sector |
|---|---|---|---|---|---|---|---|---|
| ▾Margins | ||||||||
| Gross Margin | 93.58% | 93.49% | 91.31% | 88.00% | 70.86% | 10% | 93% | |
| EBITDA Margin | 80.51% | 79.97% | 79.73% | 76.11% | 55.26% | 10% | 98% | |
| NOPAT Margin | 65.14% | 64.27% | 65.10% | 61.79% | 42.75% | 10% | 99% | |
| Net Margin | 48.81% | 46.04% | 43.97% | 41.06% | 26.52% | 10% | 96% | |
| FCF Margin | 5.14% | 75.67% | 55.18% | 19.20% | 12.14% | 30% | 75% | |
| FCFF Margin | 21.09% | 93.60% | 75.93% | 39.25% | 28.50% | 30% | 92% | |
| OCF Margin | 7.95% | 80.35% | 57.81% | 22.98% | 16.65% | 30% | 76% | |
| Gross Profitability | — | 23.19% | 25.61% | 26.60% | 25.87% | 63% | 59% | |
| Capex Intensity | 2.81% | 4.68% | 2.63% | 3.78% | 4.51% | 70% | 70% | |
| ▸Returns on Capital · 2 ratios | ||||||||
| ▸DuPont factors (ROE drivers) · 4 ratios | ||||||||
| ▸Earnings quality · 6 ratios | ||||||||
| ▸Liquidity & coverage · 3 ratios | ||||||||
| ▸Leverage · 2 ratios | ||||||||
| ▸Working capital · 2 ratios | ||||||||
| ▸Capital allocation · 5 ratios | ||||||||
| ▸Per share · 3 ratios | ||||||||
| Line | 2021↗ | 2022↗ | 2023↗ | 2024↗ | 2025↗ |
|---|---|---|---|---|---|
| Revenue | KZT 884.82B | KZT 1.27T | KZT 1.91T | KZT 2.53T | KZT 4.05T |
| YoY % | +43.6% | +50.6% | +32.3% | +59.8% | |
| Cost of Revenue | KZT 56.83B | KZT 82.75B | KZT 166.36B | KZT 303.86B | KZT 1.18T |
| YoY % | +45.6% | +101.0% | +82.7% | +288.1% | |
| R&D Expense | KZT 44.39B | KZT 60.81B | KZT 88.66B | KZT 109.55B | KZT 208.58B |
| YoY % | +37.0% | +45.8% | +23.6% | +90.4% | |
| Selling & Marketing Expense | KZT 8.70B | KZT 25.62B | KZT 21.89B | KZT 43.99B | KZT 146.23B |
| YoY % | +194.4% | -14.5% | +101.0% | +232.4% | |
| SG&A Expense | KZT 23.68B | KZT 24.77B | KZT 29.47B | KZT 32.90B | KZT 78.25B |
| YoY % | +4.6% | +19.0% | +11.6% | +137.9% | |
| Total Operating Expenses | KZT 356.02B | KZT 550.02B | KZT 891.49B | KZT 1.25T | KZT 2.71T |
| YoY % | +54.5% | +62.1% | +40.2% | +117.2% | |
| Interest Expense | KZT 171.49B | KZT 278.68B | KZT 478.01B | KZT 616.12B | KZT 825.85B |
| YoY % | +62.5% | +71.5% | +28.9% | +34.0% | |
| Pretax Income | KZT 528.80B | KZT 720.57B | KZT 1.02T | KZT 1.28T | KZT 1.33T |
| YoY % | +36.3% | +41.8% | +25.5% | +3.9% | |
| Income Tax | KZT 93.59B | KZT 131.73B | KZT 173.23B | KZT 225.46B | KZT 264.21B |
| YoY % | +40.8% | +31.5% | +30.1% | +17.2% | |
| Net Income (incl. NCI) | KZT 435.21B | KZT 588.84B | KZT 848.77B | KZT 1.06T | KZT 1.07T |
| YoY % | +35.3% | +44.1% | +24.5% | +1.0% | |
| Minority Interest (P&L) | KZT 3.30B | KZT 3.82B | KZT 7.42B | KZT 17.09B | -KZT 5.47B |
| YoY % | +15.7% | +94.3% | +130.4% | ||
| Net Income | KZT 431.91B | KZT 585.03B | KZT 841.35B | KZT 1.04T | KZT 1.07T |
| YoY % | +35.4% | +43.8% | +23.6% | +3.2% | |
| EPS (Basic) | KZT 2247.00 | KZT 3051.00 | KZT 4431.00 | KZT 5477.00 | KZT 5631.00 |
| YoY % | +35.8% | +45.2% | +23.6% | +2.8% | |
| EPS (Diluted) | KZT 2222.00 | KZT 3016.00 | KZT 4381.00 | KZT 5431.00 | KZT 5592.00 |
| YoY % | +35.7% | +45.3% | +24.0% | +3.0% | |
| Weighted Avg Shares (Basic) | 192.2M | 191.7M | 189.9M | 189.8M | 190.6M |
| YoY % | -0.2% | -1.0% | -0.0% | +0.4% | |
| Weighted Avg Shares (Diluted) | 194.3M | 194.0M | 192.1M | 191.4M | 191.9M |
| YoY % | -0.2% | -1.0% | -0.3% | +0.2% |
The sector classification is SIC-derived, not official GICS. Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
| $1083.05 |
| −38.2% |
| derived (paid ÷ diluted shares) |
| FY20212021-12-31 | $1751.36 | — | derived (paid ÷ diluted shares) |
| Ex-date | Amount | Pay date | Freq | Source |
|---|---|---|---|---|
| 2026-06-12 | $1.74 | 2026-06-18 | ir | licensed |
| 2026-06-10 | $1.80 | — | quarterly | licensed |
| 2026-04-16 | $1.76 | — | quarterly | licensed |
| 2024-11-20 | $1.71 | 2024-11-26 | u | licensed |
| 2024-11-18 | $1.71 | — | quarterly | licensed |
| 2024-08-22 | $1.77 | — | quarterly | licensed |
| 2024-05-23 | $1.92 | — | quarterly | licensed |
| 2024-04-12 | $1.90 | — | quarterly | licensed |
