Financials Türkiye Sise Ve Cam Fabrikalari

Equities

SISE

TRASISEW91Q3

Consumer Goods Conglomerates

Market Closed - Borsa Istanbul 11:09:52 2024-04-26 am EDT 5-day change 1st Jan Change
50.45 TRY +3.59% Intraday chart for Türkiye Sise Ve Cam Fabrikalari +6.89% +10.10%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 11,858 22,392 40,986 131,473 140,356 154,539 -
Enterprise Value (EV) 1 18,908 27,590 52,633 148,511 140,356 210,596 239,631
P/E ratio 6.23 x 8.39 x 4.47 x 6.61 x 7.84 x 5.33 x 4.51 x
Yield 2.7% 2.23% 3.05% - - 2.42% 3.09%
Capitalization / Revenue 0.66 x 1.05 x 1.28 x 1.38 x 0.92 x 0.79 x 0.64 x
EV / Revenue 1.05 x 1.29 x 1.64 x 1.56 x 0.92 x 1.07 x 0.99 x
EV / EBITDA 4.94 x 6.26 x 6.96 x 7.26 x 6.77 x 5.41 x 4.76 x
EV / FCF -32.2 x 34.9 x -271 x 28.6 x - -4.99 x -5.89 x
FCF Yield -3.11% 2.86% -0.37% 3.49% - -20% -17%
Price to Book 0.81 x 1.01 x 1.04 x 1.67 x - 0.9 x 0.68 x
Nbr of stocks (in thousands) 2,250,000 3,063,214 3,063,214 3,063,214 3,063,214 3,063,214 -
Reference price 2 5.270 7.310 13.38 42.92 45.82 50.45 50.45
Announcement Date 1/30/20 2/1/21 2/8/22 2/3/23 3/4/24 - -
1TRY in Million2TRY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 18,059 21,341 32,058 95,349 151,994 196,698 243,240
EBITDA 1 3,831 4,405 7,562 20,455 20,727 38,899 50,306
EBIT 1 2,457 2,755 5,501 15,354 10,456 32,429 39,846
Operating Margin 13.6% 12.91% 17.16% 16.1% 6.88% 16.49% 16.38%
Earnings before Tax (EBT) 1 2,596 3,255 11,078 19,762 23,590 36,219 43,110
Net income 1 1,905 2,138 9,133 19,345 17,121 26,418 33,817
Net margin 10.55% 10.02% 28.49% 20.29% 11.26% 13.43% 13.9%
EPS 2 0.8465 0.8711 2.994 6.496 5.846 9.472 11.18
Free Cash Flow 1 -588.1 790.2 -193.9 5,185 - -42,215 -40,680
FCF margin -3.26% 3.7% -0.6% 5.44% - -21.46% -16.72%
FCF Conversion (EBITDA) - 17.94% - 25.35% - - -
FCF Conversion (Net income) - 36.96% - 26.8% - - -
Dividend per Share 2 0.1422 0.1632 0.4081 - - 1.219 1.560
Announcement Date 1/30/20 2/1/21 2/8/22 2/3/23 3/4/24 - -
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 8,236 11,045 16,974 23,258 26,047 29,070 28,365 30,069 36,406 57,154
EBITDA 1 1,986 2,387 4,456 5,637 5,731 4,631 5,708 5,245 7,406 2,368
EBIT - 1,790 3,985 - - - - - - -
Operating Margin - 16.2% 23.48% - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - -
Net income 1 1,353 5,038 3,576 5,379 4,801 5,589 2,364 5,705 5,291 3,761
Net margin 16.42% 45.61% 21.07% 23.13% 18.43% 19.22% 8.33% 18.97% 14.53% 6.58%
EPS 0.4422 1.654 1.203 1.852 1.709 - - - - -
Dividend per Share - - - - - - - - - -
Announcement Date 10/27/21 2/8/22 5/5/22 8/2/22 10/31/22 2/3/23 4/28/23 8/7/23 10/27/23 3/4/24
1TRY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 7,051 5,198 11,647 17,038 - 56,057 85,092
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 1.84 x 1.18 x 1.54 x 0.833 x - 1.441 x 1.691 x
Free Cash Flow 1 -588 790 -194 5,185 - -42,215 -40,680
ROE (net income / shareholders' equity) 13.9% 11.6% 29.6% 33.3% - 25.2% 22.2%
ROA (Net income/ Total Assets) 5.72% 5.15% 13.7% 15.1% - 10.5% 10.9%
Assets 1 33,296 41,489 66,448 128,103 - 252,404 310,252
Book Value Per Share 2 6.500 7.250 12.90 25.70 - 56.20 74.30
Cash Flow per Share 2 1.020 1.090 0.8000 4.200 - 6.750 11.60
Capex 1 2,890 1,873 2,637 7,778 - 29,349 46,208
Capex / Sales 16% 8.78% 8.22% 8.16% - 14.92% 19%
Announcement Date 1/30/20 2/1/21 2/8/22 2/3/23 3/4/24 - -
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
BUY
Number of Analysts
10
Last Close Price
50.45 TRY
Average target price
67.26 TRY
Spread / Average Target
+33.32%
Consensus
  1. Stock Market
  2. Equities
  3. SISE Stock
  4. Financials Türkiye Sise Ve Cam Fabrikalari