investorscraft@gmail.com

Intrinsic ValueJoint Stock Company Kaspi.kz (KSPI)

Previous Close$76.17
Intrinsic Value
Upside potential
Previous Close
$76.17

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

Joint Stock Company Kaspi.kz operates as a leading digital ecosystem in Kazakhstan, integrating fintech, e-commerce, and payments into a seamless platform. The company generates revenue primarily through transaction fees, merchant services, and interest income from its lending products, serving both consumers and businesses. Its flagship offerings include the Kaspi.kz Super App, which combines banking, marketplace, and payment solutions, creating a sticky user base and reinforcing its competitive moat in Central Asia's rapidly digitizing economy. Kaspi.kz dominates Kazakhstan’s fintech sector with a first-mover advantage, leveraging its proprietary technology and deep customer insights to cross-sell services efficiently. The company’s marketplace aggregates thousands of merchants, while its payments platform processes a significant share of the country’s digital transactions. This vertically integrated model allows Kaspi.kz to capture value across multiple touchpoints, sustaining high margins and scalability. Its market leadership is further cemented by strong brand recognition, regulatory expertise, and partnerships with local financial institutions, positioning it as a critical enabler of Kazakhstan’s cashless transition.

Revenue Profitability And Efficiency

Kaspi.kz reported robust revenue of KZT 2.52 trillion for FY 2024, with net income reaching KZT 1.04 trillion, reflecting a high net margin of approximately 41%. The company’s operating cash flow of KZT 581.9 billion underscores its ability to convert earnings into liquidity efficiently, while capital expenditures of KZT -95.7 billion indicate disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS stood at KZT 5,430.77, demonstrating strong earnings power. The company’s capital efficiency is evident in its high return metrics, driven by asset-light operations and scalable technology. Kaspi.kz’s ability to monetize its user base through cross-selling and embedded finance contributes to sustained profitability.

Balance Sheet And Financial Health

Kaspi.kz maintains a solid balance sheet with KZT 619.5 billion in cash and equivalents, providing ample liquidity. Total debt of KZT 221.5 billion is manageable relative to its cash position and earnings, indicating low financial risk. The company’s leverage ratio remains conservative, supporting flexibility for strategic investments or shareholder returns.

Growth Trends And Dividend Policy

Kaspi.kz has demonstrated consistent growth, supported by Kazakhstan’s digital adoption tailwinds. The company paid a dividend of KZT 3.51 per share, reflecting a commitment to returning capital to shareholders while retaining sufficient funds for expansion. Future growth is expected to be driven by user acquisition, product diversification, and potential regional expansion.

Valuation And Market Expectations

The market likely prices Kaspi.kz at a premium due to its dominant position, high margins, and growth potential in underpenetrated segments. Valuation multiples may reflect expectations of sustained double-digit earnings growth and further monetization of its ecosystem, though geopolitical and regulatory risks in Kazakhstan warrant monitoring.

Strategic Advantages And Outlook

Kaspi.kz’s integrated ecosystem, technological edge, and deep market penetration provide durable competitive advantages. The outlook remains positive, with opportunities to expand into adjacent services like insurance and wealth management. However, success depends on maintaining innovation, regulatory compliance, and adapting to evolving consumer preferences in a dynamic fintech landscape.

Sources

Company filings, investor presentations

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