Financials Cosmos Yatirim Holding Anonim Sirketi

Equities

COSMO

TRABUMYO91Q2

Investment Holding Companies

Market Closed - Borsa Istanbul 11:09:48 2024-06-28 am EDT 5-day change 1st Jan Change
118.7 TRY -1.08% Intraday chart for Cosmos Yatirim Holding Anonim Sirketi -5.27% +8.90%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 5.82 12.24 48.36 60.4 778.1 707.9
Enterprise Value (EV) 1 3.528 9.545 48.07 59.54 760 740.1
P/E ratio 3.27 x 4.62 x 144 x 22.3 x 49.9 x -158 x
Yield - - - - - -
Capitalization / Revenue 0.3 x 0.35 x 1.63 x 2.07 x 9.42 x 2.2 x
EV / Revenue 0.18 x 0.27 x 1.62 x 2.04 x 9.2 x 2.3 x
EV / EBITDA 0.85 x 1.66 x 43.8 x 41.8 x 90.7 x 31.2 x
EV / FCF 3.81 x -21 x -19.2 x -23.8 x 39.1 x -13.7 x
FCF Yield 26.2% -4.76% -5.22% -4.2% 2.56% -7.32%
Price to Book 6.62 x 3.59 x 13 x 2.68 x 32.7 x 20.9 x
Nbr of stocks (in thousands) 6,000 6,000 6,000 6,495 6,495 6,495
Reference price 2 0.9700 2.040 8.060 9.300 119.8 109.0
Announcement Date 3/11/19 3/6/20 1/28/21 3/10/22 3/13/23 5/17/24
1TRY in Million2TRY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 19.26 34.82 29.74 29.16 82.63 321.4
EBITDA 1 4.163 5.749 1.098 1.423 8.375 23.75
EBIT 1 3.346 4.868 0.556 0.376 4.461 20.81
Operating Margin 17.37% 13.98% 1.87% 1.29% 5.4% 6.48%
Earnings before Tax (EBT) 1 3.516 5.651 0.9143 5.886 17.04 -1.26
Net income 1 1.779 2.651 0.3356 2.708 15.61 -4.489
Net margin 9.24% 7.61% 1.13% 9.29% 18.89% -1.4%
EPS 2 0.2965 0.4419 0.0559 0.4170 2.403 -0.6912
Free Cash Flow 1 0.9253 -0.4539 -2.51 -2.503 19.43 -54.14
FCF margin 4.8% -1.3% -8.44% -8.58% 23.51% -16.85%
FCF Conversion (EBITDA) 22.23% - - - 232.01% -
FCF Conversion (Net income) 52.01% - - - 124.5% -
Dividend per Share - - - - - -
Announcement Date 3/11/19 3/6/20 1/28/21 3/10/22 3/13/23 5/17/24
1TRY in Million2TRY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - 32.2
Net Cash position 1 2.29 2.69 0.29 0.86 18.1 -
Leverage (Debt/EBITDA) - - - - - 1.356 x
Free Cash Flow 1 0.93 -0.45 -2.51 -2.5 19.4 -54.1
ROE (net income / shareholders' equity) 53.7% 50.1% 4.84% 17.9% 46.9% -6.9%
ROA (Net income/ Total Assets) 9.7% 12.3% 1.38% 0.59% 4.7% 9.49%
Assets 1 18.33 21.52 24.4 459 332.2 -47.32
Book Value Per Share 2 0.1500 0.5700 0.6200 3.470 3.660 5.210
Cash Flow per Share 2 0.4300 0.5900 0.2500 0.3000 3.530 1.130
Capex 1 0.75 0.25 0.03 0.75 0.31 11.8
Capex / Sales 3.89% 0.71% 0.09% 2.56% 0.37% 3.67%
Announcement Date 3/11/19 3/6/20 1/28/21 3/10/22 3/13/23 5/17/24
1TRY in Million2TRY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. COSMO Stock
  4. Financials Cosmos Yatirim Holding Anonim Sirketi