
KazMunayGas is Kazakhstan’s national oil and gas company, engaged in exploration, production, transport and refining across the value chain.
Sector: Oil & gas (national oil company)
KMGZ
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: kase_book/KMGZ
Monetary columns are in B KZT, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueB KZT | Operating profitB KZT | D&AB KZT | EBITDAB KZT | Net profitB KZT | Operating CFB KZT | Capex + M&AB KZT | AssetsB KZT | EquityB KZT | ROE (annualized) | Net debtB KZT | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | Q2 2026 (3M) | OK | — y/y 23.7% | — y/y 61.9% | — y/y 7.2% | — y/y 45.0% | — y/y 69.1% | — | -185.2 | 18970.3 y/y -0.4% | 12463.0 y/y 3.4% | 14.6% | 1107.5 | Report (PDF) |
| 2026-03-31 | Q1 2026 (3M) | OK | — y/y 10.7% | — y/y 44.5% | — y/y 6.8% | — y/y 33.0% | — y/y 93.8% | — | -237.1 | 19003.2 y/y 0.9% | 12324.6 y/y 4.3% | 12.1% | 694.8 | Report (PDF) |
| 2025-12-31 | Q4 2025 (3M) | OK | — y/y — | — y/y — | — y/y — | — y/y — | — y/y — | — | -370.0 | 18848.4 y/y 11.3% | 12386.3 y/y — | 8.5% | 504.0 | Report (PDF) |
| 2025-09-30 | Q3 2025 (3M) | OK | — y/y 11.2% | — y/y 256.8% | — y/y 8.2% | — y/y 112.2% | — y/y 12.8% | — | -780.4 | 20324.7 y/y 14.4% | 12908.0 y/y 16.8% | 10.4% | 2722.1 | Report (PDF) |
| 2025-06-30 | Q2 2025 (3M) | OK | — y/y 6.2% | — y/y 141.8% | — y/y 9.5% | — y/y 76.0% | — y/y -2.8% | — | — | 19053.9 y/y 8.5% | 12054.2 y/y -31.3% | 9.0% | 2333.5 | Report (PDF) |
| 2025-03-31 | Q1 2025 (3M) | OK | — y/y 0.6% | — y/y 78.4% | — y/y 9.6% | — y/y 49.7% | — y/y -35.9% | — | — | 18836.0 y/y 10.2% | 11811.9 y/y 14.8% | — | -1675.3 | Report (PDF) |
| 2024-12-31 | Q4 2024 (3M) | OK | — y/y — | — y/y — | — y/y — | — y/y — | — y/y — | — | 566.1 | 16941.1 y/y -0.0% | — y/y — | — | -0.5 | Report (PDF) |
| 2024-09-30 | Q3 2024 (3M) | OK | — y/y — | — y/y — | — y/y — | — y/y — | — y/y — | — | — | 17760.1 y/y — | 11053.0 y/y — | 8.1% | 2773.1 | Report (PDF) |
| 2024-06-30 | Q2 2024 (3M) | OK | — y/y 7.5% | — y/y -3.4% | — y/y 23.8% | — y/y 8.5% | — y/y -29.1% | — | — | 17565.1 y/y 5.5% | 17558.2 y/y 77.8% | 7.9% | 2530.1 | Report (PDF) |
| 2024-03-31 | Q1 2024 (3M) | OK | — y/y 2.1% | — y/y 445.1% | — y/y 6.9% | — y/y 101.1% | — y/y 6.6% | — | -467.6 | 17095.9 y/y 2.1% | 10290.1 y/y 2.9% | 11.6% | 3336.2 | Report (PDF) |
| 2023-12-31 | Q4 2023 (3M) | OK | — y/y — | — y/y — | — y/y — | — y/y — | — y/y — | — | -693.3 | 16942.7 y/y — | 10394.4 y/y — | 8.8% | 2910.9 | Report (PDF) |
| 2023-09-30 | Q3 2023 (3M) | OK | — y/y — | — y/y — | — y/y — | — y/y — | — y/y — | — | -172.1 | 17600.5 y/y — | 10714.7 y/y — | 12.3% | 3051.7 | Report (PDF) |
| 2023-06-30 | Q2 2023 (3M) | OK | — y/y — | — y/y — | — y/y — | — y/y — | — y/y — | — | 147.1 | 16650.8 y/y — | 9873.5 y/y — | 15.6% | 3347.7 | Report (PDF) |
| 2023-03-31 | Q1 2023 (3M) | OK | — y/y — | — y/y — | — y/y — | — y/y — | — y/y — | — | -41.3 | 16747.0 y/y — | 10000.5 y/y — | — | 3396.5 | Report (PDF) |
| Borrowings | 3 411 001 |
| Lease liabilities | 124 156 |
| − Cash | 1 522 178 |
| − Bank deposits | 905 503 |
| Net debt | 1 107 476 |
|---|
Net debt / cash (₸ mln)
| year | 2023 | 2024 | 2025 |
|---|---|---|---|
| cash flow / profit | 1.80x | 0.00x | 1.77x |
| accruals, % of assets | -4.4% | 6.5% | -4.4% |
Our earnings breakdowns and investment notes on this issuer.
Current 112spot vs LTM +21%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: +25.8%
Main driver: Brent crude +47% vs LTM; revenue ×1.21 vs costs ×1.04; EBITDA 2 906 909→3 456 431; at 8.8× EV/EBITDA → +26%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | vs LTM, KZT | 3y vs LTM |
|---|---|---|---|---|---|---|---|
| Brent crude (rev) | +70% | 112.33 | 76.51 | 81.15 | +47% | +30% | +6% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 10 438 748 |
| LTM EBITDA | 2 906 909 |
| LTM cash costs (revenue − EBITDA) | 7 531 839 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.207 (+21%) |
| = Spot revenue | 12 604 160 |
| Revenue multiplier — 3y price | ×0.956 (-4%) |
| = 3-year-price revenue | 9 974 927 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.040 (+4%) |
| = Spot cash costs | 7 833 113 |
| Cost multiplier — 3y price | ×1.040 (+4%) |
| = 3-year-price cash costs | 7 833 113 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 4 771 047 |
| = 3-year-price EBITDA | 2 141 815 |
| Conservative EBITDA = min(spot, avg) | 3 456 431 |
| 5 · Valuation → target market cap | |
| Historical EV/EBITDA (75th pct) | 8.8x |
| Target EV = EV/EBITDA × conservative EBITDA | 30 589 413 |
| Net debt | 1 107 476 |
| Target market cap = EV − net debt | 29 481 937 |
| Current market cap | 23 434 964 |
Upside = target market cap ÷ current − 1 = +25.8%
Current 7.9x · 3-year 75th pct 8.8x
No dividend rows found for this issuer (checked: KASE news).
Investor reporting (IR): https://www.kmg.kz/en/investors/reporting/
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)
Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of National Company "KazMunayGaz" JSC (KMGZ) — from primary filings.
See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map