Financials Emlak Konut Gayrimenkul Yatirim Ortakligi

Equities

EKGYO

TREEGYO00017

Residential REITs

Market Closed - Borsa Istanbul 11:09:58 2024-05-02 am EDT 5-day change 1st Jan Change
10.07 TRY +3.39% Intraday chart for Emlak Konut Gayrimenkul Yatirim Ortakligi +8.86% +46.37%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2024 2025
Capitalization 1 5,548 8,132 8,132 33,174 38,266 -
Enterprise Value (EV) 1 5,548 11,312 9,194 33,284 33,193 38,266
P/E ratio - - 5.94 x 10.6 x 4.77 x 3.9 x
Yield - 1.01% 4.8% 9.39% 3.75% 2.05%
Capitalization / Revenue 0.98 x 1.72 x 1.21 x 4.08 x 1.92 x 1.6 x
EV / Revenue 0.98 x 2.39 x 1.36 x 4.1 x 1.67 x 1.6 x
EV / EBITDA 4.68 x 10.4 x 5.29 x 9.23 x 5.69 x 5.22 x
EV / FCF - - 3.66 x 24.9 x 5.66 x -7.07 x
FCF Yield - - 27.3% 4.02% 17.7% -14.2%
Price to Book - - - - 1.32 x -
Nbr of stocks (in thousands) 3,800,000 3,800,000 3,800,000 3,800,000 3,800,000 -
Reference price 2 1.460 2.140 2.140 8.730 9.740 9.740
Announcement Date 3/9/20 3/6/21 3/9/22 3/7/23 - -
1TRY in Million2TRY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2024 2025
Net sales 1 5,668 4,730 6,737 8,123 19,901 23,986
EBITDA 1 1,185 1,089 1,738 3,608 5,836 7,330
EBIT 1 1,154 1,058 1,707 3,556 5,750 6,958
Operating Margin 20.36% 22.37% 25.34% 43.78% 28.89% 29.01%
Earnings before Tax (EBT) 1 - - 1,316 2,994 7,774 9,342
Net income 1 778.4 836.3 1,332 2,997 7,774 9,085
Net margin 13.73% 17.68% 19.77% 36.9% 39.07% 37.88%
EPS 2 - - 0.3600 0.8200 2.040 2.500
Free Cash Flow 1 - - 2,509 1,338 5,863 -5,416
FCF margin - - 37.25% 16.48% 29.46% -22.58%
FCF Conversion (EBITDA) - - 144.4% 37.09% 100.45% -
FCF Conversion (Net income) - - 188.35% 44.65% 75.41% -
Dividend per Share 2 - 0.0217 0.1027 0.8200 0.3650 0.2000
Announcement Date 3/9/20 3/6/21 3/9/22 3/7/23 - -
1TRY in Million2TRY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3
Net sales 1 2,061 1,169 2,231 2,496 951 2,445 4,037 6,243 1,854
EBITDA 1 503.1 394.4 865.8 1,167 403 1,172 - 1,195 294.3
EBIT - - - - - - - - -
Operating Margin - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - -
Net income 1 330.6 - 737.8 699.3 644.3 915.7 881.1 1,713 3,684
Net margin 16.04% - 33.08% 28.02% 67.75% 37.45% 21.83% 27.44% 198.71%
EPS - - - - - - - - -
Dividend per Share - - - - - - - - -
Announcement Date 11/8/21 3/9/22 5/9/22 8/17/22 11/7/22 3/7/23 5/9/23 8/16/23 11/8/23
1TRY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2024 2025
Net Debt 1 - 3,180 1,062 110 - -
Net Cash position 1 - - - - 5,073 -
Leverage (Debt/EBITDA) - 2.921 x 0.6112 x 0.0306 x - -
Free Cash Flow 1 - - 2,509 1,338 5,863 -5,416
ROE (net income / shareholders' equity) 5.8% 5.92% 8.81% 32% 29.9% 32.8%
ROA (Net income/ Total Assets) 3.28% 3.17% 4.49% 7.71% 12.8% 12.1%
Assets 1 23,752 26,415 29,702 38,860 60,738 75,083
Book Value Per Share 2 - - - - 7.400 -
Cash Flow per Share - - - - - -
Capex - - 51.9 148 - -
Capex / Sales - - 0.77% 1.83% - -
Announcement Date 3/9/20 3/6/21 3/9/22 3/7/23 - -
1TRY in Million2TRY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
10.07 TRY
Average target price
16.06 TRY
Spread / Average Target
+59.45%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. EKGYO Stock
  4. Financials Emlak Konut Gayrimenkul Yatirim Ortakligi