Financials Makina Takim Endüstrisi

Equities

MAKTK

TRAMAKTK91H2

Industrial Machinery & Equipment

Market Closed - Borsa Istanbul 16:09:45 28/06/2024 BST 5-day change 1st Jan Change
8.35 TRY -0.71% Intraday chart for Makina Takim Endüstrisi +0.36% +61.51%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 308 376 682 636 1,434 1,034
Enterprise Value (EV) 1 317.9 381.8 696.2 651.6 1,465 1,108
P/E ratio 27.7 x 35.5 x 105 x 26.9 x 21.7 x 9.72 x
Yield - - - - - -
Capitalization / Revenue 4.06 x 4.67 x 7.99 x 5.14 x 6.22 x 1.76 x
EV / Revenue 4.19 x 4.74 x 8.15 x 5.26 x 6.36 x 1.89 x
EV / EBITDA 14.4 x 20.8 x 41.5 x 17.9 x 15.1 x 9.4 x
EV / FCF 37.7 x 228 x 144 x 8.75 x -19.1 x -597 x
FCF Yield 2.66% 0.44% 0.7% 11.4% -5.25% -0.17%
Price to Book 3.88 x 3 x 5.15 x 4.04 x 4.47 x 1.42 x
Nbr of stocks (in thousands) 200,000 200,000 200,000 200,000 200,000 200,000
Reference price 2 1.540 1.880 3.410 3.180 7.170 5.170
Announcement Date 04/03/19 04/03/20 11/03/21 09/03/22 10/03/23 03/05/24
1TRY in Million2TRY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 75.93 80.52 85.4 123.8 230.4 586.9
EBITDA 1 22.01 18.34 16.78 36.45 97.22 117.9
EBIT 1 14.48 12.35 11.11 31.47 86.04 84.62
Operating Margin 19.07% 15.34% 13.01% 25.42% 37.35% 14.42%
Earnings before Tax (EBT) 1 12.53 13.6 8.484 30.69 56.48 100
Net income 1 11.1 10.59 6.497 23.62 66.02 106.4
Net margin 14.62% 13.15% 7.61% 19.08% 28.66% 18.13%
EPS 2 0.0555 0.0530 0.0325 0.1181 0.3301 0.5319
Free Cash Flow 1 8.443 1.672 4.844 74.5 -76.85 -1.855
FCF margin 11.12% 2.08% 5.67% 60.18% -33.36% -0.32%
FCF Conversion (EBITDA) 38.36% 9.11% 28.88% 204.41% - -
FCF Conversion (Net income) 76.03% 15.78% 74.56% 315.48% - -
Dividend per Share - - - - - -
Announcement Date 04/03/19 04/03/20 11/03/21 09/03/22 10/03/23 03/05/24
1TRY in Million2TRY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 9.89 5.78 14.2 15.6 30.8 73.9
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.4492 x 0.3153 x 0.8471 x 0.4275 x 0.3169 x 0.6268 x
Free Cash Flow 1 8.44 1.67 4.84 74.5 -76.8 -1.86
ROE (net income / shareholders' equity) 15.1% 10.4% 5.04% 16.3% 27.6% 15.6%
ROA (Net income/ Total Assets) 7.17% 5.1% 3.65% 7.44% 12.8% 4.99%
Assets 1 155 207.6 178.1 317.5 517.5 2,133
Book Value Per Share 2 0.4000 0.6300 0.6600 0.7900 1.610 3.640
Cash Flow per Share 2 0 0 0 0 0 0
Capex 1 0.89 0.3 0.43 6 81.1 62
Capex / Sales 1.17% 0.38% 0.5% 4.84% 35.21% 10.57%
Announcement Date 04/03/19 04/03/20 11/03/21 09/03/22 10/03/23 03/05/24
1TRY in Million2TRY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. MAKTK Stock
  4. Financials Makina Takim Endüstrisi