看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -6.7x - -7.4x | -7.1x |
| Selected Fwd P/E Multiple | 8.2x - 9.1x | 8.7x |
| Fair Value | ₺22.03 - ₺24.35 | ₺23.19 |
| Upside | -13.4% - -4.3% | -8.8% |
| Benchmarks | - | Full Ticker |
| Ayes Celik Hasir Ve Cit Sanayi A.S. | - | IBSE:AYES |
| Erciyas Çelik Boru Sanayi A.S. | - | IBSE:ERCB |
| Çemas Döküm Sanayi A.S. | - | IBSE:CEMAS |
| Koza Anadolu Metal Madencilik Isletmeleri A.S. | - | IBSE:KOZAA |
| CVK Maden Isletmeleri Sanayi ve Ticaret Anonim Sirketi | - | IBSE:CVKMD |
| Dofer Yapi Malzemeleri Sanayi ve Ticaret A.S. | - | IBSE:DOFER |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| AYES | ERCB | CEMAS | KOZAA | CVKMD | DOFER | |||
| IBSE:AYES | IBSE:ERCB | IBSE:CEMAS | IBSE:KOZAA | IBSE:CVKMD | IBSE:DOFER | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 93.6% | 1.0% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 15.9% | 5.0% | NM- | NM- | 189.5% | NM- | ||
| Latest Twelve Months | -52.2% | -69.0% | -12.4% | -466.2% | 118.9% | NM | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.7% | 3.9% | 13.7% | 25.7% | 21.7% | 0.8% | ||
| Prior Fiscal Year | 1.5% | 1.1% | -18.3% | 4.2% | 17.0% | 1.2% | ||
| Latest Fiscal Year | 0.7% | 0.4% | -26.1% | -20.8% | 30.4% | 6.0% | ||
| Latest Twelve Months | 0.7% | 0.4% | -26.1% | -20.8% | 30.4% | -5.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 45.8x | 16.4x | 58.7x | 28.9x | 19.6x | 101.3x | ||
| Price / LTM Sales | 0.2x | 0.9x | 1.8x | 3.4x | 4.9x | 0.6x | ||
| LTM P/E Ratio | 23.1x | 225.4x | -7.0x | -16.1x | 16.1x | -10.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -16.1x | 16.1x | 225.4x | |||||
| Historical LTM P/E Ratio | 0.0x | NM | 0.0x | |||||
| Selected P/E Multiple | -6.7x | -7.1x | -7.4x | |||||
| (x) LTM Net Income | (142) | (142) | (142) | |||||
| (=) Equity Value | 956 | 1,006 | 1,056 | |||||
| (/) Shares Outstanding | 55.8 | 55.8 | 55.8 | |||||
| Implied Value Range | 17.14 | 18.05 | 18.95 | |||||
| FX Rate: TRY/TRY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 17.14 | 18.05 | 18.95 | 25.44 | ||||
| Upside / (Downside) | -32.6% | -29.1% | -25.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AYES | ERCB | CEMAS | KOZAA | CVKMD | DOFER | |
| Value of Common Equity | 1,290 | 6,439 | 3,441 | 30,775 | 16,310 | 1,418 | |
| (/) Shares Outstanding | 150.0 | 77.8 | 791.0 | 388.1 | 1,400.0 | 55.8 | |
| Implied Stock Price | 8.60 | 82.80 | 4.35 | 79.30 | 11.65 | 25.44 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 8.60 | 82.80 | 4.35 | 79.30 | 11.65 | 25.44 | |
| 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 | |