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 | 41.7x - 46.1x | 43.9x |
| Selected Fwd P/E Multiple | 25.5x - 28.2x | 26.9x |
| Fair Value | ₺22.88 - ₺25.29 | ₺24.08 |
| Upside | -36.1% - -29.3% | -32.7% |
| Benchmarks | - | Full Ticker |
| Adese Gayrimenkul Yatirim A.S. | - | IBSE:ADESE |
| Sok Marketler Ticaret A.S. | - | IBSE:SOKM |
| GRAINTURK Holding A.S. | - | IBSE:GRTHO |
| Ersan Alisveris Hizmetleri ve Gida Sanayi Ticaret A.S. | - | IBSE:KIMMR |
| CarrefourSA Carrefour Sabanci Ticaret Merkezi A.S. | - | IBSE:CRFSA |
| Mopas Marketcilik Gida Sanayi ve Ticaret Anonim Sirketi | - | IBSE:MOPAS |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| ADESE | SOKM | GRTHO | KIMMR | CRFSA | MOPAS | |||
| IBSE:ADESE | IBSE:SOKM | IBSE:GRTHO | IBSE:KIMMR | IBSE:CRFSA | IBSE:MOPAS | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | 15.2% | -42.6% | 56.0% | 158.1% | NM- | 40.2% | ||
| Latest Twelve Months | -73.9% | -105.5% | 17.4% | -24.3% | -367.1% | NM | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 251.2% | 2.2% | 26.0% | 1.4% | -1.6% | 3.2% | ||
| Prior Fiscal Year | 373.5% | 3.2% | 22.5% | 5.7% | 2.7% | 6.5% | ||
| Latest Fiscal Year | 111.4% | 0.0% | 24.0% | 3.7% | -4.3% | 1.7% | ||
| Latest Twelve Months | 101.5% | -0.1% | 19.7% | 4.4% | -5.6% | 1.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 144.3x | -4.9x | 90.1x | 8.4x | 96.2x | 8.8x | ||
| Price / LTM Sales | 33.4x | 0.1x | 11.4x | 0.3x | 0.2x | 0.7x | ||
| LTM P/E Ratio | 32.9x | -80.5x | 57.7x | 7.8x | -3.0x | 60.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -80.5x | 7.8x | 57.7x | |||||
| Historical LTM P/E Ratio | 0.0x | NM | 0.0x | |||||
| Selected P/E Multiple | 41.7x | 43.9x | 46.1x | |||||
| (x) LTM Net Income | 162 | 162 | 162 | |||||
| (=) Equity Value | 6,773 | 7,130 | 7,486 | |||||
| (/) Shares Outstanding | 273.0 | 273.0 | 273.0 | |||||
| Implied Value Range | 24.81 | 26.12 | 27.42 | |||||
| FX Rate: TRY/TRY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 24.81 | 26.12 | 27.42 | 35.78 | ||||
| Upside / (Downside) | -30.7% | -27.0% | -23.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | ADESE | SOKM | GRTHO | KIMMR | CRFSA | MOPAS | |
| Value of Common Equity | 15,997 | 22,699 | 51,969 | 3,340 | 11,270 | 9,768 | |
| (/) Shares Outstanding | 1,008.0 | 593.3 | 125.0 | 238.6 | 127.8 | 273.0 | |
| Implied Stock Price | 15.87 | 38.26 | 415.75 | 14.00 | 88.20 | 35.78 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 15.87 | 38.26 | 415.75 | 14.00 | 88.20 | 35.78 | |
| 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 | |