Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 5.1x - 5.7x | 5.4x |
| Selected Fwd P/E Multiple | 16.6x - 18.3x | 17.4x |
| Fair Value | ₺25.35 - ₺28.02 | ₺26.69 |
| Upside | -9.7% - -0.2% | -5.0% |
| Benchmarks | - | Full Ticker |
| Yatas Yatak ve Yorgan Sanayi ve Ticaret A.S. | - | IBSE:YATAS |
| Ihlas Gayrimenkul Proje Gelistirme ve Ticaret A.S. | - | IBSE:IHLGM |
| Vestel Elektronik Sanayi ve Ticaret Anonim Sirketi | - | IBSE:VESTL |
| Doganlar Mobilya Grubu Imalat Sanayi ve Ticaret Anonim Sirketi | - | IBSE:DGNMO |
| Yonga Mobilya Sanayi ve Ticaret A.S. | - | IBSE:YONGA |
| Artemis Hali Anonim Sirketi | - | IBSE:ARTMS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| YATAS | IHLGM | VESTL | DGNMO | YONGA | ARTMS | |||
| IBSE:YATAS | IBSE:IHLGM | IBSE:VESTL | IBSE:DGNMO | IBSE:YONGA | IBSE:ARTMS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 15.8% | NM- | NM- | NM- | 82.6% | NM- | ||
| 3Y CAGR | -11.1% | NM- | NM- | NM- | 13.7% | 136.1% | ||
| Latest Twelve Months | -82.9% | 60.7% | -819.4% | -210.5% | 108.9% | 6647.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 5.7% | -71.9% | 2.6% | 2.1% | -12.9% | 9.3% | ||
| Prior Fiscal Year | 5.2% | -255.1% | 1.3% | 7.4% | -101.3% | 0.5% | ||
| Latest Fiscal Year | 1.1% | -97.6% | -7.7% | -3.8% | 9.5% | 20.0% | ||
| Latest Twelve Months | 0.3% | -74.0% | -11.5% | -6.7% | 9.5% | 28.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.9x | -68.1x | 23.1x | 34.2x | -40.9x | 5.4x | ||
| Price / LTM Sales | 0.2x | 5.0x | 0.1x | 0.2x | 2.8x | 1.9x | ||
| LTM P/E Ratio | 93.9x | -6.8x | -0.8x | -3.0x | 29.5x | 6.6x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -6.8x | -0.8x | 93.9x | |||||
| Historical LTM P/E Ratio | 27.5x | 27.5x | 27.5x | |||||
| Selected P/E Multiple | 5.1x | 5.4x | 5.7x | |||||
| (x) LTM Net Income | 298 | 298 | 298 | |||||
| (=) Equity Value | 1,526 | 1,606 | 1,687 | |||||
| (/) Shares Outstanding | 70.0 | 70.0 | 70.0 | |||||
| Implied Value Range | 21.80 | 22.95 | 24.09 | |||||
| FX Rate: TRY/TRY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 21.80 | 22.95 | 24.09 | 28.08 | ||||
| Upside / (Downside) | -22.4% | -18.3% | -14.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | YATAS | IHLGM | VESTL | DGNMO | YONGA | ARTMS | |
| Value of Common Equity | 3,925 | 2,410 | 12,029 | 2,240 | 1,008 | 1,966 | |
| (/) Shares Outstanding | 143.8 | 1,000.0 | 335.5 | 350.0 | 16.8 | 70.0 | |
| Implied Stock Price | 27.30 | 2.41 | 35.86 | 6.40 | 60.00 | 28.08 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 27.30 | 2.41 | 35.86 | 6.40 | 60.00 | 28.08 | |
| Trading Currency | TRY | TRY | TRY | TRY | TRY | TRY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |