Financials Türk Traktör ve Ziraat Makineleri

Equities

TTRAK

TRETTRK00010

Heavy Machinery & Vehicles

Market Closed - Borsa Istanbul 08:39:41 30/04/2024 pm IST 5-day change 1st Jan Change
919.5 TRY +2.11% Intraday chart for Türk Traktör ve Ziraat Makineleri +1.94% +29.14%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,957 9,751 11,955 35,224 71,248 92,011 - -
Enterprise Value (EV) 1 3,578 9,751 11,523 35,224 64,705 85,549 88,857 92,878
P/E ratio 26.4 x 12.6 x 9.04 x 11.9 x - 8.06 x 7.23 x 5.84 x
Yield 0.03% 8.72% 10% - - 9.68% 11.6% 14.2%
Capitalization / Revenue 0.78 x 1.56 x 1.03 x 1.61 x 1.22 x 1.47 x 1.12 x 0.87 x
EV / Revenue 0.94 x 1.56 x 0.99 x 1.61 x 1.11 x 1.37 x 1.08 x 0.88 x
EV / EBITDA 9.59 x 9.22 x 6.65 x 10.3 x 4.9 x 6.21 x 5.44 x 4.47 x
EV / FCF 3.85 x 6.62 x 22 x - 5.57 x 11.2 x 8.96 x 9.06 x
FCF Yield 26% 15.1% 4.54% - 18% 8.94% 11.2% 11%
Price to Book 3.87 x 6.77 x 5.83 x - - 8.74 x 7.47 x 5.25 x
Nbr of stocks (in thousands) 1,00,067 1,00,067 1,00,067 1,00,067 1,00,067 1,00,067 - -
Reference price 2 29.55 97.44 119.5 352.0 712.0 919.5 919.5 919.5
Announcement Date 10/02/20 10/02/21 14/02/22 06/02/23 22/02/24 - - -
1TRY in Million2TRY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,806 6,243 11,644 21,835 58,436 62,661 82,256 1,05,776
EBITDA 1 372.9 1,057 1,733 3,406 13,193 13,782 16,340 20,794
EBIT 1 247.8 - 1,573 3,193 12,013 12,488 13,288 16,276
Operating Margin 6.51% - 13.5% 14.62% 20.56% 19.93% 16.15% 15.39%
Earnings before Tax (EBT) 1 109.3 - 1,510 2,863 12,137 12,882 12,558 14,719
Net income 1 111.9 776.4 1,322 2,971 9,342 10,281 12,334 12,624
Net margin 2.94% 12.44% 11.35% 13.61% 15.99% 16.41% 14.99% 11.93%
EPS 2 1.120 7.760 13.21 29.69 - 114.1 127.2 157.4
Free Cash Flow 1 928.6 1,474 523.2 - 11,622 7,648 9,914 10,253
FCF margin 24.4% 23.6% 4.49% - 19.89% 12.21% 12.05% 9.69%
FCF Conversion (EBITDA) 249.02% 139.4% 30.19% - 88.09% 55.49% 60.67% 49.31%
FCF Conversion (Net income) 829.91% 189.79% 39.57% - 124.4% 74.39% 80.38% 81.22%
Dividend per Share 2 0.009970 8.496 11.99 - - 88.99 106.7 130.7
Announcement Date 10/02/20 10/02/21 14/02/22 06/02/23 22/02/24 - - -
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 2,467 3,601 3,988 4,893 5,736 7,218 9,524 10,805 12,087 26,020
EBITDA 1 330.2 540.5 571.6 686.1 920.1 1,229 1,815 2,692 3,513 5,247
EBIT - - - - - - - - - -
Operating Margin - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - -
Net income 1 221.8 491.9 476.6 482.7 652.7 1,359 1,398 2,181 2,717 3,046
Net margin 8.99% 13.66% 11.95% 9.87% 11.38% 18.83% 14.68% 20.18% 22.48% 11.71%
EPS - - - - - - - - - -
Dividend per Share - - - - - - - - - -
Announcement Date 26/10/21 14/02/22 21/04/22 01/08/22 26/10/22 06/02/23 26/04/23 27/07/23 24/10/23 22/02/24
1TRY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 621 - - - - - - 867
Net Cash position 1 - - 432 - 6,542 6,462 3,154 -
Leverage (Debt/EBITDA) 1.665 x - - - - - - 0.0417 x
Free Cash Flow 1 929 1,474 523 - 11,622 7,648 9,914 10,253
ROE (net income / shareholders' equity) 15.8% 70.4% 75.7% - 75.8% 61.5% 56% 54.7%
ROA (Net income/ Total Assets) 3.72% 20.7% 24.7% - 32% 44.8% 32.3% 36%
Assets 1 3,004 3,754 5,351 - 29,231 22,948 38,185 35,065
Book Value Per Share 2 7.630 14.40 20.50 - - 105.0 123.0 175.0
Cash Flow per Share 2 2.370 9.050 8.430 - - 136.0 153.0 204.0
Capex 1 130 126 320 - 1,736 3,284 2,312 2,758
Capex / Sales 3.43% 2.01% 2.75% - 2.97% 5.24% 2.81% 2.61%
Announcement Date 10/02/20 10/02/21 14/02/22 06/02/23 22/02/24 - - -
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
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
919.5 TRY
Average target price
989.7 TRY
Spread / Average Target
+7.64%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. TTRAK Stock
  4. Financials Türk Traktör ve Ziraat Makineleri