IS GAYRIMENKUL YATIRIM ORTAKLIGI |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 15.15 TRY | +0.13% |
|
-6.08% | -2.32% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,035 | 1,687 | 2,435 | 2,905 | 10,201 | 14,870 |
| Enterprise Value (EV) 1 | 2,237 | 2,522 | 3,355 | 3,782 | 12,353 | 19,134 |
| P/E ratio | 3.03 x | 5.68 x | 9.14 x | 2.18 x | 1.22 x | 4.75 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.94 x | 1.4 x | 4.39 x | 5.92 x | 14.7 x | 11.8 x |
| EV / Revenue | 2.03 x | 2.09 x | 6.05 x | 7.71 x | 17.9 x | 15.2 x |
| EV / EBITDA | 12.8 x | 11.9 x | 19.8 x | 13.4 x | 31.8 x | 28.7 x |
| EV / FCF | -30.3 x | 38.2 x | -78.6 x | 18.9 x | -45.9 x | -14.8 x |
| FCF Yield | -3.3% | 2.62% | -1.27% | 5.3% | -2.18% | -6.75% |
| Price to Book | 0.29 x | 0.44 x | 0.59 x | 0.53 x | 0.73 x | 0.55 x |
| Nbr of stocks (in thousands) | 958,750 | 958,750 | 958,750 | 958,750 | 958,750 | 958,750 |
| Reference price 2 | 1.080 | 1.760 | 2.540 | 3.030 | 10.64 | 15.51 |
| Announcement Date | 1/31/19 | 1/30/20 | 1/29/21 | 1/31/22 | 1/30/23 | 2/23/24 |
1TRY in Million2TRY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,100 | 1,208 | 554.7 | 490.6 | 692 | 1,258 |
| EBITDA 1 | 174.2 | 211.3 | 169.9 | 281.4 | 389 | 666.7 |
| EBIT 1 | 173 | 210 | 168.4 | 279.5 | 386.2 | 659.2 |
| Operating Margin | 15.73% | 17.38% | 30.35% | 56.98% | 55.81% | 52.4% |
| Earnings before Tax (EBT) 1 | 341.6 | 297.4 | 266.5 | 1,330 | 8,364 | 3,131 |
| Net income 1 | 341.6 | 297.4 | 266.5 | 1,330 | 8,364 | 3,131 |
| Net margin | 31.07% | 24.62% | 48.04% | 271.1% | 1,208.68% | 248.89% |
| EPS 2 | 0.3563 | 0.3100 | 0.2780 | 1.387 | 8.720 | 3.266 |
| Free Cash Flow 1 | -73.85 | 66.04 | -42.69 | 200.4 | -269 | -1,291 |
| FCF margin | -6.72% | 5.47% | -7.7% | 40.84% | -38.87% | -102.61% |
| FCF Conversion (EBITDA) | - | 31.25% | - | 71.2% | - | - |
| FCF Conversion (Net income) | - | 22.21% | - | 15.06% | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 1/31/19 | 1/30/20 | 1/29/21 | 1/31/22 | 1/30/23 | 2/23/24 |
1TRY in Million2TRY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 1,201 | 834 | 920 | 877 | 2,152 | 4,263 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 6.894 x | 3.948 x | 5.417 x | 3.115 x | 5.534 x | 6.395 x |
| Free Cash Flow 1 | -73.8 | 66 | -42.7 | 200 | -269 | -1,291 |
| ROE (net income / shareholders' equity) | 9.99% | 8.02% | 6.67% | 27.7% | 86.2% | 12.3% |
| ROA (Net income/ Total Assets) | 2.05% | 2.4% | 1.92% | 2.94% | 2% | 1.31% |
| Assets 1 | 16,641 | 12,395 | 13,857 | 45,302 | 417,479 | 238,700 |
| Book Value Per Share 2 | 3.710 | 4.030 | 4.310 | 5.710 | 14.50 | 28.20 |
| Cash Flow per Share 2 | 0.0600 | 0.4100 | 0.0600 | 0.1400 | 1.300 | 0.6700 |
| Capex 1 | 0.57 | 0.1 | 0.32 | 1.03 | 5.7 | 1.46 |
| Capex / Sales | 0.05% | 0.01% | 0.06% | 0.21% | 0.82% | 0.12% |
| Announcement Date | 1/31/19 | 1/30/20 | 1/29/21 | 1/31/22 | 1/30/23 | 2/23/24 |
1TRY in Million2TRY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
15.13
TRY
Average target price
50
TRY
Spread / Average Target
+230.47%
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -2.32% | 450M | |
| -3.91% | 47.78B | |
| -1.10% | 21.69B | |
| +5.69% | 13.71B | |
| +19.55% | 11.81B | |
| -5.34% | 9.71B | |
| -14.19% | 8.51B | |
| +0.02% | 8.5B | |
| +3.81% | 7.82B | |
| -18.06% | 5.75B |
- Stock Market
- Equities
- ISGYO Stock
- Financials Is Gayrimenkul Yatirim Ortakligi
