investorscraft@gmail.com

Intrinsic ValueJSC Halyk Bank (HSBK.L)

Previous Close£32.15
Intrinsic Value
Upside potential
Previous Close
£32.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

JSC Halyk Bank operates as a leading financial institution in Kazakhstan and neighboring regions, offering a diversified suite of banking and financial services. The bank’s core segments—Corporate Banking, SME Banking, Retail Banking, and Investment Banking—cater to a broad clientele, including individuals, businesses, and financial organizations. Its product portfolio spans deposits, loans, trade finance, insurance, and digital banking solutions, positioning it as a full-service provider in a competitive and evolving market. Halyk Bank’s extensive regional footprint, with over 500 branches and offices, reinforces its dominance in Kazakhstan while supporting expansion into Russia, Kyrgyzstan, and other Central Asian markets. The bank’s subsidiary-driven structure, including leasing and asset management arms, enhances cross-selling opportunities and revenue diversification. Its strong digital capabilities, particularly in online banking, align with regional trends toward financial inclusion and technological adoption. As a subsidiary of JSC HG Almex, Halyk Bank benefits from stable ownership and strategic oversight, further solidifying its market leadership in a sector characterized by regulatory complexity and economic sensitivity.

Revenue Profitability And Efficiency

Halyk Bank reported robust revenue of USD 1.75 trillion for the period, driven by its diversified income streams across retail, corporate, and investment banking. Net income stood at USD 921 billion, reflecting efficient cost management and healthy interest margins. The bank’s operating cash flow of USD 378 billion underscores its ability to generate liquidity, while capital expenditures of USD -66.9 billion indicate disciplined reinvestment in infrastructure and technology.

Earnings Power And Capital Efficiency

The bank’s diluted EPS of USD 7.2 highlights its earnings strength, supported by a scalable operational model and prudent risk management. With no reported total debt and USD 1.78 trillion in cash and equivalents, Halyk Bank maintains a conservative capital structure, ensuring flexibility for growth initiatives and shareholder returns. Its beta of 0.659 suggests lower volatility relative to the broader market, appealing to risk-averse investors.

Balance Sheet And Financial Health

Halyk Bank’s balance sheet reflects strong liquidity, with cash and equivalents covering operational needs and potential contingencies. The absence of total debt signals a low-leverage profile, reducing financial risk. The bank’s asset quality and capital adequacy ratios, though not explicitly provided, are inferred to be sound given its profitability and regulatory compliance in a tightly supervised industry.

Growth Trends And Dividend Policy

The bank has demonstrated consistent growth across its regional markets, leveraging its entrenched position and expanding digital offerings. A dividend per share of USD 2.25 signals a commitment to returning capital to shareholders, supported by stable earnings and a conservative payout ratio. Future growth is likely to be driven by cross-border expansion and deepening penetration in underbanked segments.

Valuation And Market Expectations

With a market capitalization of USD 2.42 billion, Halyk Bank trades at a valuation reflective of its regional dominance and growth prospects. Investors likely price in its resilience to economic cycles and ability to capitalize on Central Asia’s developing financial services sector. The low beta further suggests muted sensitivity to broader market swings.

Strategic Advantages And Outlook

Halyk Bank’s strategic advantages include its extensive branch network, diversified revenue streams, and strong digital infrastructure. The outlook remains positive, with opportunities in SME lending, digital transformation, and regional expansion offsetting risks from geopolitical tensions or regulatory changes. Its subsidiary structure and ownership stability provide a solid foundation for sustained performance.

Sources

Company filings, London Stock Exchange disclosures, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount