25 XP   0   0   10

Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS
Buy, Hold or Sell?

Let's analyse Armada together

PenkeI guess you are interested in Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS

I send you an email if I find something interesting about Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS.

Quick analysis of Armada (30 sec.)










What can you expect buying and holding a share of Armada? (30 sec.)

How much money do you get?

How much money do you get?
₺0.00
When do you have the money?
1 year
How often do you get paid?
15.0%

What is your share worth?

Current worth
₺43.70
Expected worth in 1 year
₺57.78
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
₺14.08
Return On Investment
1.3%

For what price can you sell your share?

Current Price per Share
₺1,082.50
Expected price per share
₺437.74 - ₺
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Armada (5 min.)




Live pricePrice per Share (EOD)

₺1,082.50

Intrinsic Value Per Share

₺81.00 - ₺98.18

Total Value Per Share

₺124.70 - ₺141.88

2. Growth of Armada (5 min.)




Is Armada growing?

Current yearPrevious yearGrowGrow %
How rich?$38.5m$20.4m$14.2m41.1%

How much money is Armada making?

Current yearPrevious yearGrowGrow %
Making money$951.6k-$210.6k$1.1m122.1%
Net Profit Margin0.8%-0.2%--

How much money comes from the company's main activities?

3. Financial Health of Armada (5 min.)




3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Armada? (5 min.)

Welcome investor! Armada's management wants to use your money to grow the business. In return you get a share of Armada.

What can you expect buying and holding a share of Armada?

First you should know what it really means to hold a share of Armada. And how you can make/lose money.

Speculation

The Price per Share of Armada is ₺1,083. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Armada.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Armada, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₺43.70. Based on the TTM, the Book Value Change Per Share is ₺3.52 per quarter. Based on the YOY, the Book Value Change Per Share is ₺3.13 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₺0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Armada.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.070.0%0.040.0%-0.010.0%0.010.0%0.010.0%
Usd Book Value Change Per Share0.110.0%0.130.0%0.120.0%0.070.0%0.040.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.110.0%0.130.0%0.120.0%0.070.0%0.040.0%
Usd Price Per Share12.07-7.33-2.07-2.39-1.29-
Price to Earnings Ratio44.76-51.96-87.07-20.84-18.67-
Price-to-Total Gains Ratio112.13-65.34-33.45-29.58-21.67-
Price to Book Ratio7.51-4.98-2.44-2.52-1.81-
Price-to-Total Gains Ratio112.13-65.34-33.45-29.58-21.67-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share39.836
Number of shares25
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.130.07
Usd Total Gains Per Share0.130.07
Gains per Quarter (25 shares)3.241.67
Gains per Year (25 shares)12.956.69
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1013307-3
2026160134
30392902011
40524202718
50655503325
60786804032
70918104739
801049405446
9011710706053
10013012006760

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%10.02.00.083.3%15.05.00.075.0%34.05.01.085.0%54.05.04.085.7%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%35.05.00.087.5%51.09.03.081.0%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%6.00.034.015.0%15.00.048.023.8%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%36.04.00.090.0%52.08.03.082.5%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Armada

About Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS

Armada Bilgisayar Sistemleri Sanayi ve Ticaret A.S. operates as a distributor in the information technology (IT) sector in Turkey. It offers IT products and solutions to end users through business partners. The company was founded in 1989 and is based in Istanbul, Turkey. Armada Bilgisayar Sistemleri Sanayi ve Ticaret A.S. is a subsidiary of Aptec Holdings Ltd.

Fundamental data was last updated by Penke on 2023-09-15 20:17:05.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Armada earns for each ₤1 of revenue.

  • Above 10% is considered healthy but always compare Armada to the Computers, Phones & Household Electronics industry mean.
  • A Net Profit Margin of 1.3% means that ₤0.01 for each ₤1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS:

  • The MRQ is 1.3%. The company is making a profit. +1
  • The TTM is 0.8%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ1.3%TTM0.8%+0.4%
TTM0.8%YOY-0.2%+1.0%
TTM0.8%5Y0.2%+0.6%
5Y0.2%10Y0.7%-0.5%
1.1.2. Return on Assets

Shows how efficient Armada is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Armada to the Computers, Phones & Household Electronics industry mean.
  • 0.7% Return on Assets means that Armada generated ₤0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.7%TTM0.4%+0.2%
TTM0.4%YOY-0.1%+0.5%
TTM0.4%5Y0.2%+0.3%
5Y0.2%10Y0.5%-0.3%
1.1.3. Return on Equity

Shows how efficient Armada is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Armada to the Computers, Phones & Household Electronics industry mean.
  • 4.3% Return on Equity means Armada generated ₤0.04 for each ₤1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS:

  • The MRQ is 4.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.3%TTM2.7%+1.6%
TTM2.7%YOY-0.7%+3.4%
TTM2.7%5Y0.8%+1.9%
5Y0.8%10Y1.8%-1.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Armada is operating .

  • Measures how much profit Armada makes for each ₤1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Armada to the Computers, Phones & Household Electronics industry mean.
  • An Operating Margin of 0.0% means the company generated ₤0.00  for each ₤1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.1%-1.1%
TTM1.1%YOY3.1%-2.0%
TTM1.1%5Y2.3%-1.3%
5Y2.3%10Y1.4%+0.9%
1.2.2. Operating Ratio

Measures how efficient Armada is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Computers, Phones & Household Electronics industry mean).
  • An Operation Ratio of 1.92 means that the operating costs are ₤1.92 for each ₤1 in net sales.

Let's take a look of the Operating Ratio trends of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS:

  • The MRQ is 1.918. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.921. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.918TTM1.921-0.002
TTM1.921YOY1.923-0.002
TTM1.9215Y1.927-0.007
5Y1.92710Y1.531+0.396
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Armada is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Computers, Phones & Household Electronics industry mean).
  • A Current Ratio of 1.24 means the company has ₤1.24 in assets for each ₤1 in short-term debts.

Let's take a look of the Current Ratio trends of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS:

  • The MRQ is 1.239. The company is just able to pay all its short-term debts.
  • The TTM is 1.384. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.239TTM1.384-0.145
TTM1.384YOY1.730-0.347
TTM1.3845Y1.603-0.219
5Y1.60310Y0.960+0.643
1.3.2. Quick Ratio

Measures if Armada is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Armada to the Computers, Phones & Household Electronics industry mean.
  • A Quick Ratio of 0.86 means the company can pay off ₤0.86 for each ₤1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS:

  • The MRQ is 0.855. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.990. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.855TTM0.990-0.134
TTM0.990YOY1.414-0.424
TTM0.9905Y1.111-0.121
5Y1.11110Y1.095+0.016
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Armada assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Armada to Computers, Phones & Household Electronics industry mean.
  • A Debt to Asset Ratio of 0.84 means that Armada assets are financed with 84.3% credit (debt) and the remaining percentage (100% - 84.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS:

  • The MRQ is 0.843. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.834. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.843TTM0.834+0.010
TTM0.834YOY0.764+0.070
TTM0.8345Y0.772+0.061
5Y0.77210Y0.750+0.022
1.4.2. Debt to Equity Ratio

Measures if Armada is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Armada to the Computers, Phones & Household Electronics industry mean.
  • A Debt to Equity ratio of 551.4% means that company has ₤5.51 debt for each ₤1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS:

  • The MRQ is 5.514. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.213. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ5.514TTM5.213+0.301
TTM5.213YOY3.355+1.858
TTM5.2135Y3.603+1.609
5Y3.60310Y3.167+0.436
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ₤1 in earnings Armada generates.

  • Above 15 is considered overpriced but always compare Armada to the Computers, Phones & Household Electronics industry mean.
  • A PE ratio of 44.76 means the investor is paying ₤44.76 for every ₤1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS:

  • The EOD is 147.665. Based on the earnings, the company is expensive. -2
  • The MRQ is 44.756. Based on the earnings, the company is overpriced. -1
  • The TTM is 51.956. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD147.665MRQ44.756+102.908
MRQ44.756TTM51.956-7.199
TTM51.956YOY87.073-35.118
TTM51.9565Y20.839+31.116
5Y20.83910Y18.670+2.169
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS:

  • The EOD is -95.419. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -28.921. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -3.348. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-95.419MRQ-28.921-66.498
MRQ-28.921TTM-3.348-25.573
TTM-3.348YOY1.564-4.912
TTM-3.3485Y-0.579-2.769
5Y-0.57910Y0.127-0.706
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Armada is to cheap or to expensive compared to its book value.

Let's take a look of the Price to Book Ratio trends of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS:

  • The EOD is 24.771. Based on the equity, the company is expensive. -2
  • The MRQ is 7.508. Based on the equity, the company is overpriced. -1
  • The TTM is 4.984. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD24.771MRQ7.508+17.263
MRQ7.508TTM4.984+2.524
TTM4.984YOY2.443+2.541
TTM4.9845Y2.518+2.466
5Y2.51810Y1.813+0.705
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--2.9263.520-17%3.128-6%1.818+61%1.038+182%
Book Value Per Share--43.70139.305+11%23.153+89%19.731+121%12.076+262%
Current Ratio--1.2391.384-11%1.730-28%1.603-23%0.960+29%
Debt To Asset Ratio--0.8430.834+1%0.764+10%0.772+9%0.750+12%
Debt To Equity Ratio--5.5145.213+6%3.355+64%3.603+53%3.167+74%
Dividend Per Share----0%-0%-0%0.029-100%
Eps--1.8331.077+70%-0.238+113%0.221+728%0.168+993%
Free Cash Flow Per Share---2.8360.378-850%-0.261-91%-0.213-92%-0.073-97%
Free Cash Flow To Equity Per Share---2.8362.676-206%0.041-6952%0.304-1034%0.512-654%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Intrinsic Value_10Y_max--98.178--------
Intrinsic Value_10Y_min--80.997--------
Intrinsic Value_1Y_max--0.290--------
Intrinsic Value_1Y_min--0.280--------
Intrinsic Value_3Y_max--8.149--------
Intrinsic Value_3Y_min--7.633--------
Intrinsic Value_5Y_max--24.780--------
Intrinsic Value_5Y_min--22.374--------
Market Cap25980000000.000+70%7874400000.0004779000000.000+65%1347300000.000+484%1558893507.150+405%839213305.675+838%
Net Profit Margin--0.0130.008+56%-0.002+116%0.002+426%0.007+71%
Operating Margin---0.011-100%0.031-100%0.023-100%0.014-100%
Operating Ratio--1.9181.9210%1.9230%1.9270%1.531+25%
Pb Ratio24.771+70%7.5084.984+51%2.443+207%2.518+198%1.813+314%
Pe Ratio147.665+70%44.75651.956-14%87.073-49%20.839+115%18.670+140%
Price Per Share1082.500+70%328.100199.125+65%56.138+484%64.954+405%34.967+838%
Price To Free Cash Flow Ratio-95.419-230%-28.921-3.348-88%1.564-1949%-0.579-98%0.127-22913%
Price To Total Gains Ratio369.959+70%112.13365.345+72%33.448+235%29.579+279%21.669+417%
Quick Ratio--0.8550.990-14%1.414-40%1.111-23%1.095-22%
Return On Assets--0.0070.004+54%-0.001+114%0.002+328%0.005+40%
Return On Equity--0.0430.027+58%-0.007+117%0.008+450%0.018+136%
Total Gains Per Share--2.9263.520-17%3.128-6%1.818+61%1.067+174%
Usd Book Value--38596587.73934714559.962+11%20448754.468+89%17426658.273+121%10665804.933+262%
Usd Book Value Change Per Share--0.1080.130-17%0.115-6%0.067+61%0.038+182%
Usd Book Value Per Share--1.6081.446+11%0.852+89%0.726+121%0.444+262%
Usd Dividend Per Share----0%-0%-0%0.001-100%
Usd Eps--0.0670.040+70%-0.009+113%0.008+728%0.006+993%
Usd Free Cash Flow---2504918.298333797.822-850%-230434.038-91%-187889.896-92%-43209.285-98%
Usd Free Cash Flow Per Share---0.1040.014-850%-0.010-91%-0.008-92%-0.003-97%
Usd Free Cash Flow To Equity Per Share---0.1040.098-206%0.002-6952%0.011-1034%0.019-654%
Usd Market Cap956064000.000+70%289777920.000175867200.000+65%49580640.000+484%57367281.063+405%30883049.649+838%
Usd Price Per Share39.836+70%12.0747.328+65%2.066+484%2.390+405%1.287+838%
Usd Profit--1618641.670951613.997+70%-210625.711+113%195388.969+728%148079.348+993%
Usd Revenue--129111529.480112054233.241+15%46450880.638+178%45453439.261+184%27156169.386+375%
Usd Total Gains Per Share--0.1080.130-17%0.115-6%0.067+61%0.039+174%
 EOD+5 -3MRQTTM+17 -16YOY+17 -165Y+20 -1310Y+21 -15

3.2. Fundamental Score

Let's check the fundamental score of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15147.665
Price to Book Ratio (EOD)Between0-124.771
Net Profit Margin (MRQ)Greater than00.013
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.855
Current Ratio (MRQ)Greater than11.239
Debt to Asset Ratio (MRQ)Less than10.843
Debt to Equity Ratio (MRQ)Less than15.514
Return on Equity (MRQ)Greater than0.150.043
Return on Assets (MRQ)Greater than0.050.007
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Armada Bilgisayar Sistemleri Sanayi ve Ticaret AS based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5086.013
Ma 20Greater thanMa 50718.290
Ma 50Greater thanMa 100555.666
Ma 100Greater thanMa 200433.112
OpenGreater thanClose1,030.000
Total4/5 (80.0%)



Latest Balance Sheet

Balance Sheet of 2023-03-31. Currency in TRY. All numbers in thousands.

Summary
Total Assets6,683,021
Total Liabilities5,634,201
Total Stockholder Equity1,021,769
 As reported
Total Liabilities 5,634,201
Total Stockholder Equity+ 1,021,769
Total Assets = 6,683,021

Assets

Total Assets6,683,021
Total Current Assets6,568,907
Long-term Assets6,568,907
Total Current Assets
Cash And Cash Equivalents 722,961
Net Receivables 4,536,072
Inventory 766,989
Other Current Assets 33,890
Total Current Assets  (as reported)6,568,907
Total Current Assets  (calculated)6,059,912
+/- 508,995
Long-term Assets
Intangible Assets 17,880
Long-term Assets  (as reported)114,114
Long-term Assets  (calculated)17,880
+/- 96,234

Liabilities & Shareholders' Equity

Total Current Liabilities5,303,793
Long-term Liabilities330,408
Total Stockholder Equity1,021,769
Total Current Liabilities
Short Long Term Debt 1,371,073
Accounts payable 3,827,428
Other Current Liabilities 87,310
Total Current Liabilities  (as reported)5,303,793
Total Current Liabilities  (calculated)5,285,811
+/- 17,982
Long-term Liabilities
Long term Debt 292,659
Capital Lease Obligations Min Short Term Debt39,563
Long-term Liabilities  (as reported)330,408
Long-term Liabilities  (calculated)332,222
+/- 1,814
Total Stockholder Equity
Retained Earnings 172,174
Total Stockholder Equity (as reported)1,021,769
Total Stockholder Equity (calculated)172,174
+/- 849,595
Other
Capital Stock24,000
Common Stock Shares Outstanding 24,000
Net Debt 940,770
Net Invested Capital 2,685,500
Net Working Capital 1,265,115



Balance Sheet

Currency in TRY. All numbers in thousands.

 Trend2023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-03-312006-12-312006-09-302006-06-302005-12-31
> Total Assets 
58,579
61,273
64,516
59,112
0
61,824
0
72,048
78,226
70,885
56,097
58,059
0
71,916
82,568
81,833
0
128,497
111,954
129,468
142,595
213,553
183,768
172,052
142,028
173,320
188,717
177,156
187,518
214,800
214,295
205,870
282,475
340,701
360,495
335,198
370,518
428,452
374,247
433,155
445,343
550,198
513,962
543,030
652,572
759,426
698,673
771,832
985,569
873,406
921,759
1,036,868
898,507
1,102,475
1,288,908
1,343,629
1,734,767
1,732,648
1,840,889
1,695,262
1,842,066
3,130,538
2,938,469
4,060,380
5,750,623
6,697,419
6,683,021
6,683,0216,697,4195,750,6234,060,3802,938,4693,130,5381,842,0661,695,2621,840,8891,732,6481,734,7671,343,6291,288,9081,102,475898,5071,036,868921,759873,406985,569771,832698,673759,426652,572543,030513,962550,198445,343433,155374,247428,452370,518335,198360,495340,701282,475205,870214,295214,800187,518177,156188,717173,320142,028172,052183,768213,553142,595129,468111,954128,497081,83382,56871,916058,05956,09770,88578,22672,048061,824059,11264,51661,27358,579
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
536,127
645,287
750,257
688,797
760,603
973,575
861,864
910,034
1,013,601
875,074
1,076,185
1,264,604
1,320,939
1,711,114
1,710,248
1,821,466
1,671,907
1,816,656
3,110,247
2,917,557
4,038,000
5,715,687
6,604,570
6,568,907
6,568,9076,604,5705,715,6874,038,0002,917,5573,110,2471,816,6561,671,9071,821,4661,710,2481,711,1141,320,9391,264,6041,076,185875,0741,013,601910,034861,864973,575760,603688,797750,257645,287536,1270000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49,273
70,160
82,860
76,813
62,734
92,931
167,195
204,709
227,837
155,116
201,377
201,507
137,725
280,532
243,196
44,787
35,982
30,918
105,390
117,763
208,549
813,503
855,378
722,961
722,961855,378813,503208,549117,763105,39030,91835,98244,787243,196280,532137,725201,507201,377155,116227,837204,709167,19592,93162,73476,81382,86070,16049,2730000000000000000000000000000000000000000000
       Net Receivables 
32,988
30,893
38,628
35,754
0
34,373
0
35,900
45,043
37,176
26,802
26,763
0
39,508
45,206
45,688
0
82,712
70,600
77,172
86,160
133,633
106,588
106,820
95,546
108,408
127,644
107,985
129,042
158,893
152,986
139,015
191,913
257,095
259,055
254,268
298,971
271,401
230,160
280,396
325,429
423,000
378,667
375,807
459,567
578,175
505,591
563,141
664,138
610,088
395,319
415,493
383,651
771,830
875,500
974,383
1,230,643
1,253,592
1,470,885
1,371,983
1,539,062
2,545,953
2,305,071
3,182,299
3,732,973
4,696,940
4,536,072
4,536,0724,696,9403,732,9733,182,2992,305,0712,545,9531,539,0621,371,9831,470,8851,253,5921,230,643974,383875,500771,830383,651415,493395,319610,088664,138563,141505,591578,175459,567375,807378,667423,000325,429280,396230,160271,401298,971254,268259,055257,095191,913139,015152,986158,893129,042107,985127,644108,40895,546106,820106,588133,63386,16077,17270,60082,712045,68845,20639,508026,76326,80237,17645,04335,900034,373035,75438,62830,89332,988
       Other Current Assets 
146
823
158
261
0
1,148
0
1,172
1,028
243
298
288
0
591
643
1,033
0
540
1,409
1,799
1,598
234
361
817
326
781
677
998
259
156
432
1,228
3,382
630
4,118
2,604
5,272
5,158
4,905
11,854
8,581
1,432
8,269
16,713
19,817
1,404
17,743
19,052
23,272
1,189
14,519
11,846
10,875
1,508
17,695
1,523
3,311
2,123
40,200
2,393
1,968
8,654
20,018
4,938
88,479
0
33,890
33,890088,4794,93820,0188,6541,9682,39340,2002,1233,3111,52317,6951,50810,87511,84614,5191,18923,27219,05217,7431,40419,81716,7138,2691,4328,58111,8544,9055,1585,2722,6044,1186303,3821,2284321562599986777813268173612341,5981,7991,40954001,03364359102882982431,0281,17201,1480261158823146
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,725
23,266
23,433
26,290
24,304
22,690
23,654
22,400
19,423
23,356
25,411
20,291
20,912
22,380
34,936
92,849
114,114
114,11492,84934,93622,38020,91220,29125,41123,35619,42322,40023,65422,69024,30426,29023,43323,26611,72500000000000000000000000000000000000000000000000000
       Property Plant Equipment 
514
612
533
480
0
478
0
2,136
1,994
2,526
2,727
2,374
0
2,228
2,095
2,058
0
1,908
1,878
2,009
2,144
2,586
2,612
2,707
2,922
2,823
2,849
3,151
3,338
3,629
3,596
3,406
3,591
3,553
3,768
3,351
3,563
3,577
3,435
3,610
3,712
3,752
3,587
3,614
3,665
3,787
3,893
5,049
6,376
5,336
5,354
16,789
17,491
17,006
17,096
16,433
17,721
16,717
16,200
15,467
14,880
19,955
20,534
20,900
24,855
0
0
0024,85520,90020,53419,95514,88015,46716,20016,71717,72116,43317,09617,00617,49116,7895,3545,3366,3765,0493,8933,7873,6653,6143,5873,7523,7123,6103,4353,5773,5633,3513,7683,5533,5913,4063,5963,6293,3383,1512,8492,8232,9222,7072,6122,5862,1442,0091,8781,90802,0582,0952,22802,3742,7272,5261,9942,13604780480533612514
       Intangible Assets 
843
964
840
720
0
254
0
161
182
93
76
44
0
15
74
57
0
34
28
23
18
19
40
36
30
24
108
110
123
126
123
113
115
111
122
187
202
184
179
172
168
178
172
155
145
142
136
153
195
166
172
170
161
277
287
283
303
266
280
271
252
336
378
1,480
6,959
12,557
17,880
17,88012,5576,9591,4803783362522712802663032832872771611701721661951531361421451551721781681721791842021871221111151131231261231101082430364019182328340577415044769318216102540720840964843
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,266
23,433
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000023,43323,266000000000000000000000000000000000000000000000000000
> Total Liabilities 
48,284
40,634
44,265
39,362
0
42,746
0
53,936
60,161
48,988
31,685
35,405
0
46,873
55,906
54,503
0
98,020
79,553
95,117
102,416
169,709
139,735
127,048
95,506
124,353
136,489
123,969
129,467
150,607
145,512
141,408
210,140
263,840
270,373
238,199
260,186
321,112
265,659
318,763
326,187
410,486
368,835
399,180
502,951
596,316
522,638
569,592
729,130
644,015
673,140
779,524
639,590
829,977
986,587
1,023,446
1,372,241
1,378,761
1,430,255
1,258,494
1,386,922
2,510,682
2,227,546
3,242,987
4,822,111
5,718,822
5,634,201
5,634,2015,718,8224,822,1113,242,9872,227,5462,510,6821,386,9221,258,4941,430,2551,378,7611,372,2411,023,446986,587829,977639,590779,524673,140644,015729,130569,592522,638596,316502,951399,180368,835410,486326,187318,763265,659321,112260,186238,199270,373263,840210,140141,408145,512150,607129,467123,969136,489124,35395,506127,048139,735169,709102,41695,11779,55398,020054,50355,90646,873035,40531,68548,98860,16153,936042,746039,36244,26540,63448,284
   > Total Current Liabilities 
47,997
39,933
43,677
39,150
0
42,573
0
53,801
60,042
48,596
30,953
35,063
0
46,599
55,597
54,069
0
97,701
79,328
90,408
101,079
168,618
139,212
126,602
95,006
116,965
136,140
123,284
128,984
149,585
145,110
140,997
209,731
262,458
268,323
236,609
258,422
268,128
213,929
266,157
271,699
348,030
285,994
319,268
386,399
519,816
442,502
477,246
608,031
444,370
459,481
579,377
498,852
716,269
862,547
859,633
1,108,386
1,186,110
1,213,749
1,032,333
1,156,772
1,816,809
1,444,459
2,414,403
4,085,869
5,388,254
5,303,793
5,303,7935,388,2544,085,8692,414,4031,444,4591,816,8091,156,7721,032,3331,213,7491,186,1101,108,386859,633862,547716,269498,852579,377459,481444,370608,031477,246442,502519,816386,399319,268285,994348,030271,699266,157213,929268,128258,422236,609268,323262,458209,731140,997145,110149,585128,984123,284136,140116,96595,006126,602139,212168,618101,07990,40879,32897,701054,06955,59746,599035,06330,95348,59660,04253,801042,573039,15043,67739,93347,997
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
134,926
177,959
185,323
167,128
191,048
0
0
22,659
97,219
137,867
119,178
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000119,178137,86797,21922,65900191,048167,128185,323177,959134,9260000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
134,926
177,959
185,323
167,128
191,048
0
0
22,659
97,219
137,867
136,183
257,271
181,815
172,351
161,246
179,166
208,032
331,115
16,012
0
103,090
689,952
1,440,702
1,371,073
1,371,0731,440,702689,952103,090016,012331,115208,032179,166161,246172,351181,815257,271136,183137,86797,21922,65900191,048167,128185,323177,959134,9260000000000000000000000000000000000000000000
       Accounts payable 
32,986
34,549
34,626
31,851
0
33,858
0
40,957
43,890
40,989
28,641
34,101
0
39,429
46,855
43,965
0
69,116
57,723
60,073
72,122
104,728
92,452
85,129
71,763
109,973
113,441
87,427
95,159
115,475
104,541
100,183
152,296
192,469
192,666
144,969
130,849
171,208
137,606
190,012
178,584
261,628
188,975
238,637
296,652
368,350
310,165
326,979
383,202
371,076
428,041
471,010
354,169
507,213
532,415
610,049
859,712
927,064
942,823
736,587
731,994
1,600,779
1,391,198
2,117,627
3,322,192
3,955,196
3,827,428
3,827,4283,955,1963,322,1922,117,6271,391,1981,600,779731,994736,587942,823927,064859,712610,049532,415507,213354,169471,010428,041371,076383,202326,979310,165368,350296,652238,637188,975261,628178,584190,012137,606171,208130,849144,969192,666192,469152,296100,183104,541115,47595,15987,427113,441109,97371,76385,12992,452104,72872,12260,07357,72369,116043,96546,85539,429034,10128,64140,98943,89040,957033,858031,85134,62634,54932,986
       Other Current Liabilities 
2,477
2,590
2,515
2,794
0
2,972
0
2,600
2,774
2,889
1,959
765
0
2,140
1,482
1,347
0
3,412
3,745
2,308
28,957
5,242
4,002
4,182
4,720
6,830
6,064
4,407
6,273
6,250
6,384
5,776
9,259
12,102
15,479
18,389
19,691
19,956
31,326
22,118
30,983
31,645
25,516
24,845
27,554
41,792
44,433
14,410
23,723
1,334
7,281
5,875
4,416
7,397
23,853
17,418
31,217
3,085
24,438
31,093
26,884
52,297
45,609
70,808
64,494
3,826
87,310
87,3103,82664,49470,80845,60952,29726,88431,09324,4383,08531,21717,41823,8537,3974,4165,8757,2811,33423,72314,41044,43341,79227,55424,84525,51631,64530,98322,11831,32619,95619,69118,38915,47912,1029,2595,7766,3846,2506,2734,4076,0646,8304,7204,1824,0025,24228,9572,3083,7453,41201,3471,4822,14007651,9592,8892,7742,60002,97202,7942,5152,5902,477
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
213,659
200,147
140,739
113,708
124,040
163,813
263,856
192,651
216,507
226,160
230,150
693,873
783,087
828,583
736,242
330,568
330,408
330,408330,568736,242828,583783,087693,873230,150226,160216,507192,651263,856163,813124,040113,708140,739200,147213,65900000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-134,926
-177,959
-185,323
-167,128
-191,048
0
0
-22,659
-85,933
-126,065
-107,717
11,350
11,019
10,799
10,706
9,858
8,981
8,658
8,460
7,692
10,206
10,611
41,258
39,563
39,56341,25810,61110,2067,6928,4608,6588,9819,85810,70610,79911,01911,350-107,717-126,065-85,933-22,65900-191,048-167,128-185,323-177,959-134,9260000000000000000000000000000000000000000000
> Total Stockholder Equity
10,295
20,639
20,251
19,750
19,750
19,078
19,078
18,112
18,064
21,897
24,413
22,654
22,654
25,044
26,661
27,330
27,330
30,477
32,401
34,351
40,179
43,844
44,033
45,005
46,522
48,967
52,228
53,187
58,051
64,194
68,784
64,462
72,335
76,861
90,122
96,999
110,332
107,340
108,588
114,393
119,156
139,712
145,126
142,010
149,450
163,108
175,982
201,996
256,158
228,951
248,111
255,064
255,852
267,838
296,668
314,233
356,606
347,178
403,221
427,712
444,997
608,006
689,445
800,885
908,942
955,965
1,021,769
1,021,769955,965908,942800,885689,445608,006444,997427,712403,221347,178356,606314,233296,668267,838255,852255,064248,111228,951256,158201,996175,982163,108149,450142,010145,126139,712119,156114,393108,588107,340110,33296,99990,12276,86172,33564,46268,78464,19458,05153,18752,22848,96746,52245,00544,03343,84440,17934,35132,40130,47727,33027,33026,66125,04422,65422,65424,41321,89718,06418,11219,07819,07819,75019,75020,25120,63910,295
   Common Stock
675
10,000
10,000
10,000
0
12,000
0
12,000
12,000
12,000
12,000
12,000
0
12,000
12,000
12,000
0
12,000
12,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
0
0
0024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00024,00012,00012,000012,00012,00012,000012,00012,00012,00012,00012,000012,000010,00010,00010,000675
   Retained Earnings 
7,754
1,293
2,217
2,971
0
5,998
0
4,044
3,887
3,575
3,519
4,074
0
6,773
8,116
7,831
0
11,305
13,208
4,624
6,017
8,217
11,117
11,195
13,271
15,776
18,293
16,012
17,788
20,899
23,841
21,704
24,757
27,829
31,190
35,442
35,896
37,664
41,809
45,242
45,945
45,667
46,362
48,551
53,884
58,308
63,421
62,162
53,528
57,273
54,038
55,126
60,343
66,162
68,442
70,355
68,377
81,149
88,892
93,640
103,455
64,447
65,998
79,264
102,165
128,189
172,174
172,174128,189102,16579,26465,99864,447103,45593,64088,89281,14968,37770,35568,44266,16260,34355,12654,03857,27353,52862,16263,42158,30853,88448,55146,36245,66745,94545,24241,80937,66435,89635,44231,19027,82924,75721,70423,84120,89917,78816,01218,29315,77613,27111,19511,1178,2176,0174,62413,20811,30507,8318,1166,77304,0743,5193,5753,8874,04405,99802,9712,2171,2937,754
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
69,459
71,566
80,800
88,561
115,834
178,630
147,678
163,729
169,593
165,166
177,676
204,226
219,878
264,228
242,029
290,329
310,072
317,541
519,559
599,447
697,621
782,777
0
0
00782,777697,621599,447519,559317,541310,072290,329242,029264,228219,878204,226177,676165,166169,593163,729147,678178,630115,83488,56180,80071,56669,4590000000000000000000000000000000000000000000



Balance Sheet

Currency in TRY. All numbers in thousands.




Cash Flow

Currency in TRY. All numbers in thousands.