Valuation Aygaz

Stocks

Market Closed - Borsa Istanbul 11:09:55 2026-10-08 EDT			5-day change	1st Jan Change
295.00 ^TRY	+2.97%		0.00%	+48.32%

08-04	Aygaz A.S. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-07	Aygaz Q1 net profit rises to 135 mln lira yoy	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	4,395	6,732	21,013	29,673	38,883	64,841	64,841	-
Change	-	53.17%	212.14%	41.21%	31.04%	66.76%	0%	-
Enterprise Value (EV)	4,999	7,591	21,013	28,519	37,039	64,841	59,717	56,701
Change	-	51.86%	176.81%	35.72%	29.88%	75.06%	-7.9%	-5.05%
P/E	-177x	10x	5.52x	4.98x	18.3x	-	5.73x	10.1x
PBR	1.9x	2.5x	-	-	-	-	-	-
PEG	-	-0x	0x	0.1x	-0.3x	-	-	-0.2x
Capitalization / Revenue	0.43x	0.42x	0.56x	0.46x	0.48x	0.49x	0.57x	0.58x
EV / Revenue	0x	0x	0x	0x	0x	0.73x	0.57x	0.58x
EV / EBITDA	0x	0x	0x	0x	0x	21.4x	15.6x	15.8x
EV / EBIT	-	-	-	-	-	-	27,852,758x	37,502,150x
EV / FCF	0x	0x	-	0x	-0x	81.1x	-	-
FCF Yield	5.8%	0.91%	-	13.4%	-6.96%	2.68%	-	-
Dividend per Share ²	0.6824	0.6824	-	-	12.55	14.25	15.44	11.57
Rate of return	3.41%	2.23%	-	-	7.09%	4.83%	5.23%	3.92%
EPS ²	-0.1132	3.049	17.32	27.09	9.657	-	51.47	29.18
Distribution rate	-603%	22.4%	-	-	130%	-	30%	39.7%
Net sales ¹	10,145	15,893	37,507	64,835	81,773	89,658	114,348	111,747
EBITDA ¹	416.5	705.4	537.5	1,165	1,753	3,162	4,159	4,108
EBIT	288.3	418	342.6	349.6	622.9	-	2,328	1,729
Net income ¹	-24.89	670.1	4,733	5,954	2,123	4,997	4,660	7,115
Net Debt	603.5	859	-	-1,154	-1,843	-	-5,124	-8,140
Reference price ²	20.00	30.63	95.60	135.00	176.90	295.00	295.00	295.00
Nbr of stocks (in thousands)	219,801	219,801	219,801	219,801	219,801	219,801	219,801	-
Announcement Date	2/11/21	2/16/22	2/8/23	3/4/24	2/17/25	2/10/26	-	-

¹TRY in Million²TRY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AYGAZ	-	-	-	4.97%	1.28B
EXXONMOBIL HOLDINGS CORPORATION	13.12x	1.66x	7.03x	2.53%	675B
RELIANCE INDUSTRIES LTD	18.88x	1.56x	9.11x	0.49%	169B
MARATHON PETROLEUM CORPORATION	7.17x	0.87x	5.22x	0.92%	124B
VALERO ENERGY CORPORATION	8.01x	0.8x	5.23x	1.14%	122B
BP PLC	6.25x	0.57x	2.54x	4.59%	115B
PHILLIPS 66	8.73x	0.73x	6.5x	1.87%	108B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.48x	0.34x	5.19x	6.71%	89.78B
SUNCOR ENERGY INC.	9.36x	1.87x	4.79x	2.49%	79.77B
IMPERIAL OIL LIMITED	11.41x	1.4x	7.41x	2.02%	57.78B
Average	10.38x	1.09x	5.89x	2.77%	154.15B
Weighted average by Cap.	11.63x	1.30x	6.39x	2.4%