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 2,94,126 - -
Change - 249.41% 65.45% 56.7% 18.29% -3.87% - -
Enterprise Value (EV) 28,551 99,760 1,65,055 2,58,649 3,05,952 2,94,126 2,94,126 2,94,126
Change - 249.41% 65.45% 56.7% 18.29% -3.87% 0% 0%
P/E 2.73x 1.89x 2.43x 8.9x 6.5x 3.98x 2.74x 2.02x
PBR 0.45x 0.79x 0.92x 1.34x 1.2x 0.9x 0.69x 0.53x
PEG - 0x 0.1x -0.2x 0.1x 0.1x 0.1x 0.1x
Capitalization / Revenue 0.82x 0.91x 1.05x 1.72x 1.28x 0.93x 0.73x 0.57x
EV / Revenue 0x 0x 0x 0x 0x 0.93x 0.73x 0.57x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 2.4x 1.72x 1.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - 1.21 - - - 1.17 1.882
Rate of return - - 6.19% - - - 3.36% 5.4%
EPS 2 1.24 6.24 8.05 3.44 5.57 8.758 12.69 17.26
Distribution rate - - 15% - - - 9.22% 10.9%
Net sales 1 35,010 1,09,031 1,56,639 1,50,011 2,38,635 3,14,938 4,04,304 5,14,685
EBITDA - - - - - - - -
EBIT 1 24,065 85,326 1,07,782 68,689 1,14,574 1,22,445 1,70,949 2,10,544
Net income 1 10,490 52,745 68,009 29,017 47,090 72,028 1,07,902 1,30,295
Net Debt - - - - - - - -
Reference price 2 3.38 11.81 19.54 30.62 36.22 34.82 34.82 34.82
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.($)
3.98x - - -.--% 599.84Cr
13.16x - - 1.91% 89TCr
6.39x - - 4.86% 42TCr
11.66x - - 2.22% 38TCr
6.77x - - 4.68% 36TCr
11.61x - - 4.49% 32TCr
6.32x - - 4.88% 34TCr
6.9x - - 4.61% 30TCr
17.12x - - 2.46% 27TCr
14.1x - - 2.79% 26TCr
Average 9.80x 3.29% 35.34TCr
Weighted average by Cap. 10.58x 3.43%

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