Company Valuation: Ingram Micro Bilisim Sistemleri Anonim Sirketi

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,178 1,436 4,248 11,250 10,512 9,864
Change - 21.94% 195.74% 164.83% -6.56% -6.16%
Enterprise Value (EV) 1 1,290 2,038 5,158 12,933 13,296 14,810
Change - 58.03% 153.07% 150.71% 2.81% 11.39%
P/E 78.6x -86x 63.5x -407x 58.2x -68.8x
PBR 3.39x 2.36x 4.44x 8.61x 5.97x 5.09x
PEG - 0x -0x 3x -0x 0x
Capitalization / Revenue 0.38x 0.31x 0.41x 0.69x 0.49x 0.36x
EV / Revenue 0.42x 0.44x 0.5x 0.8x 0.63x 0.54x
EV / EBITDA 16.7x 14.5x 14.5x 25.7x 20x 19.8x
EV / EBIT 17.3x 14.9x 14.8x 26.4x 20.6x 20.3x
EV / FCF -11.8x -2.97x -13.1x -19x -10x -7.01x
FCF Yield -8.49% -33.6% -7.63% -5.25% -9.97% -14.3%
Dividend per Share 2 - - 5.341 - - -
Rate of return - - 3.02% - - -
EPS 2 0.6244 -0.6959 2.787 -1.151 7.53 -5.975
Distribution rate - - 192% - - -
Net sales 1 3,102 4,582 10,325 16,194 21,251 27,186
EBITDA 1 77.45 140.6 354.9 503.6 666.1 746.2
EBIT 1 74.62 137.2 347.8 490.2 645.3 729.3
Net income 1 14.99 -16.7 66.89 -27.63 180.7 -143.4
Net Debt 1 111.9 601.9 910.4 1,683 2,784 4,946
Reference price 2 49.08 59.85 177.00 468.75 438.00 411.00
Nbr of stocks (in thousands) 24,000 24,000 24,000 24,000 24,000 24,000
Announcement Date 3/2/21 2/23/22 3/10/23 3/8/24 3/10/25 4/21/26
1TRY in Million2TRY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 212M
23.17x1.61x14.76x0.62% 258B
68.7x17.06x46.62x0.32% 204B
19.83x1.61x8.46x1.3% 57.88B
15.81x0.34x6.25x2.01% 37.08B
23.76x3.81x15.07x1.7% 27.74B
86.84x - - 0.1% 23.92B
54x - - 0.45% 21.24B
16.76x0.31x9.21x0.72% 21.13B
10.1x0.45x5.54x5.24% 20.92B
Average 35.44x 3.60x 15.13x 1.39% 67.19B
Weighted average by Cap. 38.94x 6.57x 23.55x 0.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. INGRM Stock
  4. Valuation Ingram Micro Bilisim Sistemleri Anonim Sirketi