Valuation Aygaz

Stocks

Delayed Borsa Istanbul 07:42:31 26/10/2026 pm IST			5-day change	1st Jan Change
269.75 ^TRY	+0.28%		+0.84%	+35.62%

04/08	Aygaz A.S. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07/05	Aygaz Q1 net profit rises to 135 mln lira yoy	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	4,395	6,732	21,013	29,673	38,883	59,126	59,126	-
Change	-	53.17%	212.14%	41.21%	31.04%	52.06%	0%	-
Enterprise Value (EV)	4,999	7,591	21,013	28,519	37,039	59,126	54,002	50,986
Change	-	51.86%	176.81%	35.72%	29.88%	59.63%	-8.67%	-5.58%
P/E	-177x	10x	5.52x	4.98x	18.3x	-	5.01x	7.01x
PBR	1.9x	2.5x	-	-	-	-	-	-
PEG	-	-0x	0x	0.1x	-0.3x	-	-	-0.2x
Capitalization / Revenue	0.43x	0.42x	0.56x	0.46x	0.48x	0.49x	0.5x	0.5x
EV / Revenue	0x	0x	0x	0x	0x	0.66x	0.5x	0.5x
EV / EBITDA	0x	0x	0x	0x	0x	19.5x	13.7x	14.1x
EV / EBIT	-	-	-	-	-	-	2,53,97,939x	3,41,96,876x
EV / FCF	0x	0x	-	0x	-0x	73.9x	-	-
FCF Yield	5.8%	0.91%	-	13.4%	-6.96%	2.68%	-	-
Dividend per Share ²	0.6824	0.6824	-	-	12.55	14.25	15.44	11.57
Rate of return	3.41%	2.23%	-	-	7.09%	5.3%	5.74%	4.3%
EPS ²	-0.1132	3.049	17.32	27.09	9.657	-	53.72	38.35
Distribution rate	-603%	22.4%	-	-	130%	-	28.7%	30.2%
Net sales ¹	10,145	15,893	37,507	64,835	81,773	89,658	1,18,116	1,17,576
EBITDA ¹	416.5	705.4	537.5	1,165	1,753	3,162	4,323	4,200
EBIT	288.3	418	342.6	349.6	622.9	-	2,328	1,729
Net income ¹	-24.89	670.1	4,733	5,954	2,123	4,997	11,808	8,459
Net Debt	603.5	859	-	-1,154	-1,843	-	-5,124	-8,140
Reference price ²	20.00	30.63	95.60	135.00	176.90	269.00	269.00	269.00
Nbr of stocks (in thousands)	2,19,801	2,19,801	2,19,801	2,19,801	2,19,801	2,19,801	2,19,801	-
Announcement Date	11/02/21	16/02/22	08/02/23	04/03/24	17/02/25	10/02/26	-	-

¹TRY in Million²TRY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AYGAZ	-	-	-	5.3%	118.88Cr
EXXONMOBIL HOLDINGS CORPORATION	14.12x	1.8x	7.47x	2.27%	75TCr
RELIANCE INDUSTRIES LTD	18.45x	1.53x	8.98x	0.49%	17TCr
BP PLC	7.47x	0.64x	2.71x	3.99%	13TCr
MARATHON PETROLEUM CORPORATION	6.96x	0.87x	4.92x	0.89%	13TCr
VALERO ENERGY CORPORATION	7.6x	0.74x	4.65x	1.15%	12TCr
PHILLIPS 66	8.62x	0.74x	6.35x	1.8%	11TCr
SUNCOR ENERGY INC.	8.85x	2.02x	4.94x	2.17%	9.3TCr
CHINA PETROLEUM & CHEMICAL CORPORATION	10.44x	0.33x	4.96x	6.8%	9.16TCr
IMPERIAL OIL LIMITED	11.94x	1.52x	7.74x	1.82%	6.53TCr
Average	10.49x	1.13x	5.86x	2.67%	16.68TCr
Weighted average by Cap.	12.06x	1.38x	6.50x	2.23%