Valuation Aygaz

Stocks

Market Closed - Borsa Istanbul 16:09:58 15/10/2026 BST			5-day change	1st Jan Change
288.50 ^TRY	-1.03%		-2.20%	+45.05%

08-04	Aygaz A.S. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-07	Aygaz Q1 net profit rises to 135 mln lira yoy	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	4,395	6,732	21,013	29,673	38,883	63,413	63,413	-
Change	-	53.17%	212.14%	41.21%	31.04%	63.09%	0%	-
Enterprise Value (EV)	4,999	7,591	21,013	28,519	37,039	63,413	58,289	55,273
Change	-	51.86%	176.81%	35.72%	29.88%	71.2%	-8.08%	-5.17%
P/E	-177x	10x	5.52x	4.98x	18.3x	-	5.61x	9.89x
PBR	1.9x	2.5x	-	-	-	-	-	-
PEG	-	-0x	0x	0.1x	-0.3x	-	-	-0.2x
Capitalization / Revenue	0.43x	0.42x	0.56x	0.46x	0.48x	0.49x	0.55x	0.57x
EV / Revenue	0x	0x	0x	0x	0x	0.71x	0.55x	0.57x
EV / EBITDA	0x	0x	0x	0x	0x	20.9x	15.2x	15.4x
EV / EBIT	-	-	-	-	-	-	27,239,053x	36,675,832x
EV / FCF	0x	0x	-	0x	-0x	79.3x	-	-
FCF Yield	5.8%	0.91%	-	13.4%	-6.96%	2.68%	-	-
Dividend per Share ²	0.6824	0.6824	-	-	12.55	14.25	15.44	11.57
Rate of return	3.41%	2.23%	-	-	7.09%	4.94%	5.35%	4.01%
EPS ²	-0.1132	3.049	17.32	27.09	9.657	-	51.47	29.18
Distribution rate	-603%	22.4%	-	-	130%	-	30%	39.7%
Net sales ¹	10,145	15,893	37,507	64,835	81,773	89,658	114,348	111,747
EBITDA ¹	416.5	705.4	537.5	1,165	1,753	3,162	4,159	4,108
EBIT	288.3	418	342.6	349.6	622.9	-	2,328	1,729
Net income ¹	-24.89	670.1	4,733	5,954	2,123	4,997	4,660	7,115
Net Debt	603.5	859	-	-1,154	-1,843	-	-5,124	-8,140
Reference price ²	20.00	30.63	95.60	135.00	176.90	288.50	288.50	288.50
Nbr of stocks (in thousands)	219,801	219,801	219,801	219,801	219,801	219,801	219,801	-
Announcement Date	11/02/21	16/02/22	08/02/23	04/03/24	17/02/25	10/02/26	-	-

¹TRY in Million²TRY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AYGAZ	-	-	-	4.94%	1.28B
EXXONMOBIL HOLDINGS CORPORATION	13.9x	1.75x	7.47x	2.37%	718B
RELIANCE INDUSTRIES LTD	18.83x	1.56x	9.14x	0.48%	174B
MARATHON PETROLEUM CORPORATION	7.35x	0.91x	5.12x	0.85%	134B
VALERO ENERGY CORPORATION	8.25x	0.8x	5.42x	1.09%	128B
BP PLC	6.8x	0.61x	2.63x	4.21%	125B
PHILLIPS 66	8.82x	0.75x	6.5x	1.76%	115B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.65x	0.34x	5.27x	6.6%	92.19B
SUNCOR ENERGY INC.	8.94x	2x	5.01x	2.25%	88.47B
IMPERIAL OIL LIMITED	11.76x	1.5x	7.67x	1.87%	62.75B
Average	10.59x	1.14x	6.03x	2.64%	163.88B
Weighted average by Cap.	12.01x	1.36x	6.61x	2.26%