Financials Odas Elektrik Üretim Sanayi Ticaret

Equities

ODAS

TREODAS00014

Electric Utilities

Market Closed - Borsa Istanbul 11:09:59 2024-07-11 am EDT 5-day change 1st Jan Change
8.72 TRY +4.81% Intraday chart for Odas Elektrik Üretim Sanayi Ticaret +2.35% +5.70%

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 259.3 619 2,340 1,876 15,750 11,550
Enterprise Value (EV) 1 1,861 2,476 4,419 4,204 16,657 11,064
P/E ratio -1.03 x -3.32 x -8.8 x 30.3 x 6.7 x 3.03 x
Yield - - - - - -
Capitalization / Revenue 0.29 x 0.66 x 2.4 x 1.3 x 2.06 x 1.55 x
EV / Revenue 2.1 x 2.64 x 4.53 x 2.91 x 2.18 x 1.49 x
EV / EBITDA 34.8 x 12.6 x 17.4 x 12.8 x 5.12 x 4.3 x
EV / FCF -1.01 x -6.93 x -28.7 x -1.19 x 17.6 x -2.03 x
FCF Yield -99.1% -14.4% -3.48% -84% 5.67% -49.2%
Price to Book 0.31 x 0.77 x 2.94 x 0.51 x 2.65 x 0.98 x
Nbr of stocks (in thousands) 135,750 294,743 600,000 1,400,000 1,400,000 1,400,000
Reference price 2 1.910 2.100 3.900 1.340 11.25 8.250
Announcement Date 3/11/19 3/10/20 2/15/21 3/9/22 3/13/23 5/20/24
1TRY in Million2TRY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 886.6 938.5 975.1 1,446 7,641 7,441
EBITDA 1 53.5 196.5 253.4 327.2 3,254 2,573
EBIT 1 11.42 119.3 162.6 261.2 3,029 1,465
Operating Margin 1.29% 12.71% 16.68% 18.07% 39.65% 19.68%
Earnings before Tax (EBT) 1 -219.7 -231.1 -454.2 -162.4 2,617 4,325
Net income 1 -251.5 -186.5 -246.7 38.89 2,351 3,807
Net margin -28.37% -19.87% -25.3% 2.69% 30.77% 51.16%
EPS 2 -1.853 -0.6327 -0.4432 0.0443 1.679 2.719
Free Cash Flow 1 -1,845 -357.2 -154 -3,533 944.1 -5,440
FCF margin -208.04% -38.07% -15.79% -244.4% 12.36% -73.11%
FCF Conversion (EBITDA) - - - - 29.02% -
FCF Conversion (Net income) - - - - 40.16% -
Dividend per Share - - - - - -
Announcement Date 3/11/19 3/10/20 2/15/21 3/9/22 3/13/23 5/20/24
1TRY in Million2TRY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q3 2022 Q4
Net sales 1 - 2,827
EBITDA 1 - 632.7
EBIT - -
Operating Margin - -
Earnings before Tax (EBT) - -
Net income 1,272 -
Net margin - -
EPS 0.9085 -
Dividend per Share - -
Announcement Date 11/8/22 3/13/23
1TRY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,602 1,857 2,079 2,328 907 -
Net Cash position 1 - - - - - 486
Leverage (Debt/EBITDA) 29.95 x 9.453 x 8.205 x 7.115 x 0.2786 x -
Free Cash Flow 1 -1,845 -357 -154 -3,533 944 -5,440
ROE (net income / shareholders' equity) -46.7% -26.3% -31.5% -0.11% 56.5% 26.1%
ROA (Net income/ Total Assets) 0.29% 2.36% 3.06% 3.15% 20.6% 3.93%
Assets 1 -85,616 -7,891 -8,055 1,236 11,435 96,989
Book Value Per Share 2 6.110 2.730 1.330 2.620 4.240 8.400
Cash Flow per Share 2 0.0500 0.0600 0.0300 0.1200 1.050 0.5100
Capex 1 1,836 75 132 3,111 1,101 6,219
Capex / Sales 207.06% 7.99% 13.58% 215.19% 14.41% 83.58%
Announcement Date 3/11/19 3/10/20 2/15/21 3/9/22 3/13/23 5/20/24
1TRY in Million2TRY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
8.32 TRY
Average target price
14.95 TRY
Spread / Average Target
+79.69%
Consensus

Chiffre d''affaires - Rate of surprise

  1. Stock Market
  2. Equities
  3. ODAS Stock
  4. Financials Odas Elektrik Üretim Sanayi Ticaret