Company Valuation: Migros Ticaret

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 6,869 26,524 60,653 99,037 94,510 77,310 - -
Change - 286.14% 128.67% 63.28% -4.57% -18.2% - -
Enterprise Value (EV) 1 9,317 25,913 58,106 97,586 98,528 45,782 49,734 41,994
Change - 178.14% 124.23% 67.95% 0.96% -53.53% 8.63% -15.56%
P/E 19.2x 10.3x 6.87x 15.1x 13.5x 12.9x 7.22x 6.62x
PBR 12.8x 6.56x 1.68x 1.73x 1.2x 0.68x 0.59x 0.45x
PEG - 0x 0x -0.6x 1.81x -0.9x 0.1x 0.72x
Capitalization / Revenue 0.19x 0.36x 0.33x 0.34x 0.23x 0.14x 0.11x 0.09x
EV / Revenue 0.26x 0.35x 0.32x 0.33x 0.24x 0.08x 0.07x 0.05x
EV / EBITDA 2.82x 4.34x 18x 6.18x 3.61x 1.3x 1.07x 0.65x
EV / EBIT 3.89x 5.41x -19.5x 16.8x 8.76x 4.21x 2.47x 1.3x
EV / FCF 3.83x 4.49x 7.68x 5.69x 6.64x 2.35x 1.74x 1.31x
FCF Yield 26.1% 22.3% 13% 17.6% 15.1% 42.6% 57.4% 76.4%
Dividend per Share 2 - - - - - 9.007 11.96 15.45
Rate of return - - - - - 2.11% 2.8% 3.62%
EPS 2 1.98 14.2 48.76 36.11 38.81 33.13 59.12 64.53
Distribution rate - - - - - 27.2% 20.2% 23.9%
Net sales 1 36,272 74,502 181,674 293,780 412,756 554,927 716,216 875,688
EBITDA 1 3,300 5,968 3,221 15,796 27,320 35,321 46,469 65,008
EBIT 1 2,393 4,790 -2,980 5,818 11,250 10,883 20,144 32,185
Net income 1 358.9 2,570 8,829 6,340 6,467 7,911 10,206 12,878
Net Debt 1 2,447 -611.3 -2,547 -1,450 4,018 -31,528 -27,576 -35,316
Reference price 2 37.94 146.50 335.00 547.00 522.00 427.00 427.00 427.00
Nbr of stocks (in thousands) 181,054 181,054 181,054 181,054 181,054 181,054 - -
Announcement Date 3/1/22 2/28/23 3/18/24 3/5/25 3/4/26 - - -
1TRY in Million2TRY
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.03x0.08x1.32x2.09% 1.57B
41.66x1.33x20.39x0.83% 951B
26.51x1.27x11.02x0.89% 56.46B
17.15x0.6x8.59x3.01% 44.85B
16.85x0.68x12.61x2.71% 40.03B
13.31x0.36x6.74x2.26% 39.43B
22.97x0.95x6.36x5.3% 38.93B
28.49x0.87x10.11x2.59% 35.8B
12.43x0.47x5.98x3.79% 32.43B
16.85x0.66x7.52x2.8% 30.64B
Average 20.92x 0.73x 9.06x 2.63% 127.13B
Weighted average by Cap. 36.14x 1.19x 17.47x 1.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Migros Ticaret

Historical PBR trend

Valuation ratios - PBR - Migros Ticaret

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Migros Ticaret

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Migros Ticaret


Year-on-year evolution of the Yield

Valuation ratios - Yield - Migros Ticaret
  1. Stock Market
  2. Stocks
  3. MGROS Stock
  4. Valuation Migros Ticaret