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 Ps Multiple | 5.1x - 5.7x | 5.4x |
| Selected Fwd Ps Multiple | 4.5x - 5.0x | 4.8x |
| Fair Value | ₺77.43 - ₺85.58 | ₺81.50 |
| Upside | 23.8% - 36.8% | 30.3% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Intema Insaat ve Tesisat Malzemeleri Yatirim ve Pazarlama A.S. | - | IBSE:INTEM |
| Stokvis Nord Afrique S.A. | - | CBSE:SNA |
| C & I Leasing Plc | - | NGSE:CILEASING |
| Yesil Yapi Endüstrisi A.S. | - | IBSE:YYAPI |
| Kaleseramik Canakkale Kalebodur Seramik Sanayi A.S. | - | IBSE:KLSER |
| TGS Dis Ticaret Anonim Sirketi | - | IBSE:TGSAS |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| INTEM | SNA | CILEASING | YYAPI | KLSER | TGSAS | |||
| IBSE:INTEM | CBSE:SNA | NGSE:CILEASING | IBSE:YYAPI | IBSE:KLSER | IBSE:TGSAS | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 13.9% | 0.6% | 8.9% | 78.9% | 53.7% | 53.0% | ||
| 3Y CAGR | 81.5% | -1.3% | 28.4% | 28.4% | 56.0% | 101.1% | ||
| Latest Twelve Months | -22.1% | 123.0% | 78.2% | 137.0% | -29.1% | 23.8% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 8.1% | -40.0% | 2.1% | 3417.0% | -4.8% | 28.6% | ||
| Prior Fiscal Year | 6.7% | -85.4% | 1.0% | 8140.4% | 3.0% | 19.3% | ||
| Latest Fiscal Year | -2.6% | 6.3% | 1.6% | 2013.5% | -37.0% | 40.8% | ||
| Latest Twelve Months | -2.6% | 6.3% | 1.6% | 2013.5% | -37.0% | 40.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 19.4x | -25.8x | 3.0x | -18.3x | -29.4x | 5.6x | ||
| Price / LTM Sales | 2.6x | 3.0x | 0.3x | 40.1x | 4.7x | 4.4x | ||
| LTM P/E Ratio | -98.7x | 47.8x | 19.0x | 2.0x | -12.7x | 10.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.3x | 3.0x | 40.1x | |||||
| Historical LTM P/S Ratio | 3.0x | 7.1x | 10.1x | |||||
| Selected Price / Sales Multiple | 5.1x | 5.4x | 5.7x | |||||
| (x) LTM Sales | 219 | 219 | 219 | |||||
| (=) Equity Value | 1,122 | 1,181 | 1,241 | |||||
| (/) Shares Outstanding | 15.0 | 15.0 | 15.0 | |||||
| Implied Value Range | 74.82 | 78.76 | 82.70 | |||||
| FX Rate: TRY/TRY | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 74.82 | 78.76 | 82.70 | 62.55 | ||||
| Upside / (Downside) | 19.6% | 25.9% | 32.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | INTEM | SNA | CILEASING | YYAPI | KLSER | TGSAS | |
| Value of Common Equity | 3,735 | 984 | 11,499 | 1,159 | 46,415 | 938 | |
| (/) Shares Outstanding | 19.2 | 17.7 | 2,948.6 | 852.4 | 1,645.9 | 15.0 | |
| Implied Stock Price | 194.90 | 55.60 | 3.90 | 1.36 | 28.20 | 62.55 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 194.90 | 55.60 | 3.90 | 1.36 | 28.20 | 62.55 | |
| Trading Currency | TRY | MAD | NGN | TRY | TRY | TRY | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |