Company Valuation: Yapi ve Kredi Bankasi

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 28,551 99,760 1,65,055 2,58,649 3,05,952 2,68,954 - -
Change - 249.41% 65.45% 56.7% 18.29% -12.09% - -
Enterprise Value (EV) 28,551 99,760 1,65,055 2,58,649 3,05,952 2,68,954 2,68,954 2,68,954
Change - 249.41% 65.45% 56.7% 18.29% -12.09% 0% 0%
P/E 2.73x 1.89x 2.43x 8.9x 6.5x 3.85x 2.51x 1.84x
PBR 0.45x 0.79x 0.92x 1.34x 1.2x 0.83x 0.63x 0.47x
PEG - 0x 0.1x -0.2x 0.1x 0.1x 0x 0.1x
Capitalization / Revenue 0.82x 0.91x 1.05x 1.72x 1.28x 0.89x 0.67x 0.53x
EV / Revenue 0x 0x 0x 0x 0x 0.89x 0.67x 0.53x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 2.2x 1.59x 1.29x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 1.21 - - - 0.386 0.9975
Rate of return - - 6.19% - - - 1.21% 3.13%
EPS 2 1.24 6.24 8.05 3.44 5.57 8.262 12.66 17.27
Distribution rate - - 15% - - - 3.05% 5.78%
Net sales 1 35,010 1,09,031 1,56,639 1,50,011 2,38,635 3,02,681 3,98,830 5,07,534
EBITDA - - - - - - - -
EBIT 1 24,065 85,326 1,07,782 68,689 1,14,574 1,22,354 1,69,186 2,07,968
Net income 1 10,490 52,745 68,009 29,017 47,090 72,073 1,16,724 1,34,458
Net Debt - - - - - - - -
Reference price 2 3.38 11.81 19.54 30.62 36.22 31.84 31.84 31.84
Nbr of stocks (in thousands) 84,47,051 84,47,051 84,47,051 84,47,051 84,47,051 84,47,051 - -
Announcement Date 03/02/22 02/02/23 02/02/24 31/01/25 05/02/26 - - -
1TRY in Million2TRY
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.96x - - -.--% 583.7Cr
14.14x - - 1.76% 95TCr
13.41x - - 1.92% 44TCr
6.16x - - 5.03% 40TCr
12.68x - - 4.07% 35TCr
5.98x - - 5.1% 31TCr
18.85x - - 2.26% 30TCr
6.25x - - 5.03% 27TCr
11.94x - - 2.19% 26TCr
14.91x - - 2.65% 25TCr
Average 10.83x 3% 35.44TCr
Weighted average by Cap. 11.94x 3.06%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. YKBNK Stock
  4. Valuation Yapi ve Kredi Bankasi