Company Valuation: Net Holding

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,209 2,241 7,100 9,101 20,361 22,423
Change - 85.41% 216.78% 28.19% 123.72% 10.13%
Enterprise Value (EV) 1 2,880 4,448 9,380 12,590 25,537 29,175
Change - 54.45% 110.9% 34.23% 102.84% 14.25%
P/E Ratio -2.4x 3.47x 2.68x 4.88x 9.19x 14.5x
PBR 0.29x 0.32x 0.44x 0.27x 0.39x 0.29x
PEG - -0x 0x -0.2x 0.5x -0.5x
Capitalization / Revenue 2.87x 2.22x 2.1x 0.96x 1.05x 0.9x
EV / Revenue 6.83x 4.4x 2.78x 1.33x 1.32x 1.17x
EV / EBITDA -147x 17.3x 8.3x 3.61x 3.91x 3.39x
EV / EBIT -17.2x 41.7x 11.4x 6.3x 9.24x 6.98x
EV / FCF -9.74x -55.1x 62.8x 11x -3.88x 6.76x
FCF Yield -10.3% -1.81% 1.59% 9.08% -25.8% 14.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.432 1.928 5.606 3.955 4.731 3.332
Distribution rate - - - - - -
Net sales 1 421.5 1,012 3,376 9,494 19,367 25,016
EBITDA 1 -19.57 256.4 1,130 3,486 6,525 8,604
EBIT 1 -167.8 106.6 825.8 1,999 2,765 4,178
Net income 1 -489.5 910 2,662 2,230 2,627 1,666
Net Debt 1 1,671 2,206 2,280 3,489 5,177 6,752
Reference price 2 3.43 6.68 15.05 19.32 43.48 48.46
Nbr of stocks (in thousands) 3,52,419 3,35,506 4,71,740 4,71,075 4,68,280 4,62,720
Announcement Date 02/04/21 11/03/22 13/03/23 21/05/24 11/03/25 09/03/26
1TRY in Million2TRY
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 40Cr
15.93x3.24x8.29x2.26% 3.37TCr
22.28x0.88x3.38x-.--% 1.2TCr
22.88x2.7x8.86x0.96% 1.08TCr
18.78x1.84x5.58x6.56% 572.58Cr
19.24x3.63x9.83x0.94% 225.81Cr
9.81x1.45x5.81x1.59% 218.61Cr
10.32x1.58x7.07x5.81% 197.51Cr
41.06x1.48x9.53x-.--% 161.3Cr
36.86x0.91x5.73x3.27% 130.81Cr
Average 21.91x 1.97x 7.12x 2.38% 718.97Cr
Weighted average by Cap. 18.98x 2.48x 7.26x 2.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. NTHOL Stock
  4. Valuation Net Holding
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!