Financials Çimsa Çimento Sanayi ve Ticaret

Equities

CIMSA

TRACIMSA91F9

Construction Materials

Delayed Borsa Istanbul 12:58:56 03/05/2024 pm IST 5-day change 1st Jan Change
32.4 TRY +0.06% Intraday chart for Çimsa Çimento Sanayi ve Ticaret +1.31% +10.43%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,227 2,405 4,161 13,562 27,744 30,618 - -
Enterprise Value (EV) 1 2,660 3,061 4,161 13,562 27,744 29,155 28,326 30,618
P/E ratio 93.1 x 16.6 x - - - - - -
Yield - - 4.81% - - 2.01% 3.24% -
Capitalization / Revenue 0.71 x 1.16 x 1.11 x 1.58 x 1.35 x 1.57 x 1.13 x 0.81 x
EV / Revenue 1.54 x 1.47 x 1.11 x 1.58 x 1.35 x 1.49 x 1.04 x 0.81 x
EV / EBITDA 9.82 x 6.9 x 6.44 x 11 x 4.16 x 6.91 x 4.87 x -
EV / FCF 16.2 x 6.29 x - - - 18.9 x 9.94 x 7.24 x
FCF Yield 6.17% 15.9% - - - 5.29% 10.1% 13.8%
Price to Book 0.88 x 1.52 x - - - - - -
Nbr of stocks (in thousands) 9,45,591 9,45,591 9,45,591 9,45,591 9,45,591 9,45,591 - -
Reference price 2 1.297 2.543 4.400 14.34 29.34 32.38 32.38 32.38
Announcement Date 21/02/20 23/02/21 22/02/22 27/02/23 28/03/24 - - -
1TRY in Million2TRY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,726 2,076 3,745 8,582 20,505 19,539 27,122 37,754
EBITDA 1 270.9 443.7 645.8 1,236 6,676 4,217 5,822 -
EBIT 1 128.4 299.4 - - 5,537 4,328 5,953 6,319
Operating Margin 7.44% 14.42% - - 27.01% 22.15% 21.95% 16.74%
Earnings before Tax (EBT) -32 236.5 - - - - - -
Net income 13.17 175.7 1,017 - - - - -
Net margin 0.76% 8.46% 27.14% - - - - -
EPS 0.0139 0.1529 - - - - - -
Free Cash Flow 1 164.1 487 - - - 1,543 2,851 4,230
FCF margin 9.51% 23.45% - - - 7.9% 10.51% 11.2%
FCF Conversion (EBITDA) 60.56% 109.75% - - - 36.59% 48.97% -
FCF Conversion (Net income) 1,246.03% 277.08% - - - - - -
Dividend per Share 2 - - 0.2115 - - 0.6500 1.050 -
Announcement Date 21/02/20 23/02/21 22/02/22 27/02/23 28/03/24 - - -
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 2023 Q4
Net sales 1 891.1 1,213 1,355 2,240 2,431 2,556 2,363 3,049 3,808 11,284
EBITDA 1 153.5 135.2 137.2 471 386.8 240.9 313.9 741 947.5 4,673
EBIT - - - - - - - - - -
Operating Margin - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - -
Net income - - - - - - - - - -
Net margin - - - - - - - - - -
EPS - - - - - - - - - -
Dividend per Share - - - - - - - - - -
Announcement Date 01/11/21 22/02/22 09/05/22 09/08/22 01/11/22 27/02/23 04/05/23 07/08/23 06/11/23 28/03/24
1TRY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,434 657 - - - - - -
Net Cash position 1 - - - - - 1,463 2,292 -
Leverage (Debt/EBITDA) 5.292 x 1.481 x - - - - - -
Free Cash Flow 1 164 487 - - - 1,543 2,851 4,230
ROE (net income / shareholders' equity) 0.97% 11.8% 49.9% 83.6% - 34.2% 40.4% 36.1%
ROA (Net income/ Total Assets) 0.36% 3.94% 19.6% 40.7% - 20.5% 23.6% 21.9%
Assets 3,629 4,463 5,189 - - - - -
Book Value Per Share 1.470 1.670 - - - - - -
Cash Flow per Share 0.3300 - - - - - - -
Capex 1 171 67.1 - - - 856 1,119 1,209
Capex / Sales 9.91% 3.23% - - - 4.38% 4.13% 3.2%
Announcement Date 21/02/20 23/02/21 22/02/22 27/02/23 28/03/24 - - -
1TRY in Million
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
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
32.38 TRY
Average target price
41.66 TRY
Spread / Average Target
+28.66%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. CIMSA Stock
  4. Financials Çimsa Çimento Sanayi ve Ticaret