Financials Anadolu Isuzu Otomotiv Sanayi ve Ticaret

Equities

ASUZU

TRAASUZU91H4

Heavy Machinery & Vehicles

Market Closed - Borsa Istanbul 11:09:53 2024-05-03 am EDT 5-day change 1st Jan Change
114.5 TRY -2.05% Intraday chart for Anadolu Isuzu Otomotiv Sanayi ve Ticaret +6.12% +74.99%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 519.1 1,022 1,512 2,900 19,438 16,489
Enterprise Value (EV) 1 1,065 1,381 1,873 3,193 19,730 18,094
P/E ratio -7.72 x 46.9 x 111 x 13.7 x 31.5 x 10.2 x
Yield - - - - 1.03% -
Capitalization / Revenue 0.44 x 0.72 x 1.22 x 1.08 x 3.1 x 1.09 x
EV / Revenue 0.9 x 0.97 x 1.51 x 1.19 x 3.15 x 1.19 x
EV / EBITDA 9.78 x 9.87 x 15.5 x 7.33 x 19.8 x 12.7 x
EV / FCF -8.5 x 6.51 x 74.7 x 68.8 x -535 x -9.78 x
FCF Yield -11.8% 15.4% 1.34% 1.45% -0.19% -10.2%
Price to Book 0.93 x 1.81 x 2.63 x 2.08 x 5.73 x 2 x
Nbr of stocks (in thousands) 252,000 252,000 252,000 252,000 252,000 252,000
Reference price 2 2.060 4.057 6.000 11.51 77.13 65.43
Announcement Date 3/6/19 2/28/20 2/26/21 2/21/22 2/28/23 3/15/24
1TRY in Million2TRY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,188 1,423 1,241 2,678 6,270 15,175
EBITDA 1 109 139.9 120.8 435.9 995.5 1,430
EBIT 1 85.78 116.1 98.54 411.1 927.2 1,098
Operating Margin 7.22% 8.16% 7.94% 15.35% 14.79% 7.23%
Earnings before Tax (EBT) 1 -80.68 2.789 0.5326 203.1 491.9 1,705
Net income 1 -67.23 21.79 13.65 211.4 617.4 1,614
Net margin -5.66% 1.53% 1.1% 7.89% 9.85% 10.64%
EPS 2 -0.2668 0.0865 0.0542 0.8390 2.450 6.406
Free Cash Flow 1 -125.3 212.2 25.07 46.43 -36.87 -1,851
FCF margin -10.55% 14.91% 2.02% 1.73% -0.59% -12.2%
FCF Conversion (EBITDA) - 151.64% 20.76% 10.65% - -
FCF Conversion (Net income) - 973.91% 183.7% 21.96% - -
Dividend per Share - - - - 0.7937 -
Announcement Date 3/6/19 2/28/20 2/26/21 2/21/22 2/28/23 3/15/24
1TRY in Million2TRY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 546 359 361 294 292 1,605
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.013 x 2.565 x 2.993 x 0.6738 x 0.2934 x 1.122 x
Free Cash Flow 1 -125 212 25.1 46.4 -36.9 -1,851
ROE (net income / shareholders' equity) -11.3% 3.93% 2.4% 21.5% 25.8% 22.3%
ROA (Net income/ Total Assets) 3.5% 4.57% 3.51% 9.28% 9.71% 4.06%
Assets 1 -1,918 476.7 388.5 2,278 6,362 39,738
Book Value Per Share 2 2.210 2.240 2.280 5.520 13.50 32.80
Cash Flow per Share 2 0.3800 0.5600 1.060 2.540 5.860 14.50
Capex 1 13.5 16.2 27.5 30.7 122 319
Capex / Sales 1.13% 1.14% 2.22% 1.15% 1.95% 2.11%
Announcement Date 3/6/19 2/28/20 2/26/21 2/21/22 2/28/23 3/15/24
1TRY in Million2TRY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. ASUZU Stock
  4. Financials Anadolu Isuzu Otomotiv Sanayi ve Ticaret