2019 KEGOC JSC Annual Report
2019
KEGOC JSC
Annual
Report
Annual Report
2019

Analysis of Financial
and Economic Performance

Income Report Analysis

Amount, million KZT 2017 2018 2019 2019/2018
Consolidated income 178,134.8 194,194.0 275,338.5 41.8%
Operating income 152,379.8 175,797.4 263,162.1 49.7%
Non-operating income 25,755.0 18,396.7 12,176.5 -33.8%
Consolidated expenditures 135,493.1 143,169.2 225,067.5 57.2%
Cost of sales 89,399.4 113,000.0 200,256.7 77.2%
General and administrative expenses 13,142.4 7,777.7 8,964.4 13.6%
Profit before tax 42,641.7 51,024.8 50,271.0 -1.5%
Income tax expenses 9,760.4 10,981.9 9,522.0 -13.3%
Net profit 32,881.3 40,042.9 40,749.0 1.8%

Plan/Actual Analysis

Indicator, million KZT 2018 actual 2019 plan 2019 actual 2019 plan/actual
Consolidated income 194,194.0 309,801.4 275,338.5 -11.1%
Operating income 175,797.4 305,681.6 263,162.0 -13.9%
Non-operating income 18,396.7 4,119.8 12,176.5 195.6%
Consolidated expenditures 143,169.2 273,803.9 225,067.5 -17.8%
Cost of sales 113,000.0 242,773.2 200,256.7 -17.5%
General and administrative expenses 7,777.7 18,585.1 8,964.4 -51.8%

Coefficient Analysis

Key indicators

Indicator 2017 actual 2018 actual 2019 plan 2019 actual
Strategic KPI, Level 1
ROACE,% 6.54 7.16 5.77 7.47
EBITDA, KZT million 72,951 81,222 74,252 88,513
Loan agreement covenants
Current liquidity ratio (not less than 1)  2.23 1.25 1.96 2.19
Samruk-Kazyna covenants
Debt/EBITDA (not more than 3.50) 2.22 2.00 1.91 1.70
Debt/Capital (not more than 1.00) 0.43 0.34 0.30 0.31

During 2019, the established financial stability indicators and covenants have not been violated. In addition, KEGOC ensures compliance with other, non-financial covenants.

Balance Analysis

Amount, million KZT 2017 2018 2019 2019/2018
Non-current assets 539,978.4 698,081.7 659,175.9 -5.6%
Current assets 88,969.3 57,769.0 97,111.0 68.1%
Total assets 628,947.7 755,850.7 756,987.7 0.5%
Equity 374,167.6 472,693.8 481,838.0 1.9%
Non-current liabilities 214,952.9 236,958.6 230,808.2 -2.6%
Current liabilities 39,827.3 46,198.3 44,341.5 -4.0%
Total equity and liabilities 628,947.7 755,850.7 756,987.7 0.5%