25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS
Buy, Hold or Sell?

Let's analyze Edip together

I guess you are interested in Edip Gayrimenkul Yatirim 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 Edip Gayrimenkul Yatirim 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.

Get notifications about Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS

I send you an email if I find something interesting about Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS.

1. Quick Overview

1.1. Quick analysis of Edip (30 sec.)










1.2. What can you expect buying and holding a share of Edip? (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?
0.0%

What is your share worth?

Current worth
₺48.89
Expected worth in 1 year
₺91.17
How sure are you?
54.5%

+ What do you gain per year?

Total Gains per Share
₺42.29
Return On Investment
207.9%

For what price can you sell your share?

Current Price per Share
₺20.34
Expected price per share
₺14.40 - ₺22.20
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Edip (5 min.)




Live pricePrice per Share (EOD)
₺20.34
Intrinsic Value Per Share
₺70.75 - ₺84.59
Total Value Per Share
₺119.64 - ₺133.47

2.2. Growth of Edip (5 min.)




Is Edip growing?

Current yearPrevious yearGrowGrow %
How rich?$93.7m$6.4m$43.7m87.1%

How much money is Edip making?

Current yearPrevious yearGrowGrow %
Making money$14.9m$4.5m$10.4m69.8%
Net Profit Margin335.5%275.8%--

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

2.3. Financial Health of Edip (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Edip?

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

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

Speculation

The Price per Share of Edip is ₺20.34. 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 Edip.
  • 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 Edip, 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 ₺48.89. Based on the TTM, the Book Value Change Per Share is ₺10.57 per quarter. Based on the YOY, the Book Value Change Per Share is ₺2.35 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 Edip.

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 Eps0.080.4%0.231.1%0.070.4%0.050.3%0.030.2%
Usd Book Value Change Per Share0.261.3%0.311.5%0.070.3%0.070.3%0.040.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.261.3%0.311.5%0.070.3%0.070.3%0.040.2%
Usd Price Per Share0.47-0.40-0.19-0.16-0.11-
Price to Earnings Ratio1.47-4.12-3.63-1.45-3.35-
Price-to-Total Gains Ratio1.81-13.90--3.55-1.66-9.39-
Price to Book Ratio0.32-0.92-0.74--0.91--0.44-
Price-to-Total Gains Ratio1.81-13.90--3.55-1.66-9.39-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.60003
Number of shares1666
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.310.07
Usd Total Gains Per Share0.310.07
Gains per Quarter (1666 shares)519.57111.48
Gains per Year (1666 shares)2,078.30445.92
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10207820680446436
20415741460892882
3062356224013381328
4083138302017841774
501039110380022302220
601247012458026752666
701454814536031213112
801662616614035673558
901870518692040134004
1002078320770044594450

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%8.04.00.066.7%10.010.00.050.0%19.014.00.057.6%28.014.00.066.7%
Book Value Change Per Share4.00.00.0100.0%7.05.00.058.3%9.011.00.045.0%18.015.00.054.5%22.020.00.052.4%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.033.00.0%0.00.042.00.0%
Total Gains per Share4.00.00.0100.0%7.05.00.058.3%9.011.00.045.0%18.015.00.054.5%22.020.00.052.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Edip Gayrimenkul Yatirim 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--8.74010.572-17%2.354+271%2.268+285%1.455+501%
Book Value Per Share--48.88626.182+87%3.372+1350%6.728+627%5.413+803%
Current Ratio--0.9281.145-19%1.003-7%0.677+37%0.525+77%
Debt To Asset Ratio--0.3220.552-42%0.927-65%0.826-61%0.744-57%
Debt To Equity Ratio--0.4751.872-75%3.154-85%3.867-88%2.996-84%
Dividend Per Share----0%-0%-0%-0%
Eps--2.6907.802-66%2.481+8%1.740+55%1.074+150%
Free Cash Flow Per Share--1.3191.058+25%0.145+807%0.266+396%0.239+452%
Free Cash Flow To Equity Per Share--1.3191.058+25%-0.038+103%0.177+644%0.147+796%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--84.587--------
Intrinsic Value_10Y_min--70.749--------
Intrinsic Value_1Y_max--2.513--------
Intrinsic Value_1Y_min--2.465--------
Intrinsic Value_3Y_max--12.095--------
Intrinsic Value_3Y_min--11.455--------
Intrinsic Value_5Y_max--27.156--------
Intrinsic Value_5Y_min--24.814--------
Market Cap1322100000.000+22%1025700000.000876525000.000+17%421525000.000+143%355160000.000+189%239181978.788+329%
Net Profit Margin--1.6793.355-50%2.758-39%-0.026+102%-0.079+105%
Operating Margin---0.137-100%0.440-100%0.394-100%0.283-100%
Operating Ratio--1.0380.946+10%1.053-1%1.087-5%0.806+29%
Pb Ratio0.416+22%0.3230.916-65%0.739-56%-0.906+381%-0.439+236%
Pe Ratio1.890+22%1.4674.124-64%3.630-60%1.449+1%3.355-56%
Price Per Share20.340+22%15.78013.485+17%6.485+143%5.464+189%3.680+329%
Price To Free Cash Flow Ratio3.857+22%2.992-84.028+2908%19.243-84%-11.740+492%-6.515+318%
Price To Total Gains Ratio2.327+22%1.80613.899-87%-3.547+296%1.658+9%9.386-81%
Quick Ratio--0.3230.747-57%0.975-67%0.463-30%0.313+3%
Return On Assets--0.0370.126-70%0.068-45%0.016+136%0.013+196%
Return On Equity--0.0550.215-74%0.574-90%-0.002+104%0.003+1663%
Total Gains Per Share--8.74010.572-17%2.354+271%2.268+285%1.455+501%
Usd Book Value--93739578.13150203987.080+87%6465640.604+1350%12900895.297+627%10378679.614+803%
Usd Book Value Change Per Share--0.2580.312-17%0.069+271%0.067+285%0.043+501%
Usd Book Value Per Share--1.4420.772+87%0.099+1350%0.198+627%0.160+803%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0790.230-66%0.073+8%0.051+55%0.032+150%
Usd Free Cash Flow--2528260.4482029229.443+25%278739.615+807%509862.840+396%361054.848+600%
Usd Free Cash Flow Per Share--0.0390.031+25%0.004+807%0.008+396%0.007+452%
Usd Free Cash Flow To Equity Per Share--0.0390.031+25%-0.001+103%0.005+644%0.004+796%
Usd Market Cap39001950.000+22%30258150.00025857487.500+17%12434987.500+143%10477220.000+189%7055868.374+329%
Usd Price Per Share0.600+22%0.4660.398+17%0.191+143%0.161+189%0.109+329%
Usd Profit--5157748.52414960106.677-66%4519283.062+14%3288442.958+57%2031491.696+154%
Usd Revenue--3072688.7013128936.240-2%1518568.557+102%1245710.542+147%1063943.979+189%
Usd Total Gains Per Share--0.2580.312-17%0.069+271%0.067+285%0.043+501%
 EOD+4 -4MRQTTM+15 -18YOY+26 -75Y+27 -610Y+27 -6

3.3 Fundamental Score

Let's check the fundamental score of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-151.890
Price to Book Ratio (EOD)Between0-10.416
Net Profit Margin (MRQ)Greater than01.679
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.323
Current Ratio (MRQ)Greater than10.928
Debt to Asset Ratio (MRQ)Less than10.322
Debt to Equity Ratio (MRQ)Less than10.475
Return on Equity (MRQ)Greater than0.150.055
Return on Assets (MRQ)Greater than0.050.037
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5041.910
Ma 20Greater thanMa 5020.896
Ma 50Greater thanMa 10022.724
Ma 100Greater thanMa 20023.722
OpenGreater thanClose20.060
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS

Edip Gayrimenkul Yatirim Sanayi ve Ticaret A.S. operates as a construction company in Turkey. The company constructs shopping malls, offices, residences, business centers, commercial warehouses, and commercial parks. It also engages in the organization services, and marketing and operations, as well as trades, rents, leases, and sells real estate properties. The company was formerly known as Edip Iplik Sanayi veTicaret A.S. and changed its name to Edip Gayrimenkul Yatirim Sanayi ve Ticaret A.S. in June 2009. Edip Gayrimenkul Yatirim Sanayi ve Ticaret A.S. was incorporated in 1971 and is headquartered in Istanbul, Turkey.

Fundamental data was last updated by Penke on 2024-08-31 08:53:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient 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 able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Edip to the REIT - Diversified industry mean.
  • A Net Profit Margin of 167.9% means that ₤1.68 for each ₤1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS:

  • The MRQ is 167.9%. The company is making a huge profit. +2
  • The TTM is 335.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ167.9%TTM335.5%-167.6%
TTM335.5%YOY275.8%+59.7%
TTM335.5%5Y-2.6%+338.1%
5Y-2.6%10Y-7.9%+5.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Edip to the REIT - Diversified industry mean.
  • 3.7% Return on Assets means that Edip generated ₤0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS:

  • The MRQ is 3.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 12.6%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ3.7%TTM12.6%-8.9%
TTM12.6%YOY6.8%+5.8%
TTM12.6%5Y1.6%+11.0%
5Y1.6%10Y1.3%+0.3%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Edip to the REIT - Diversified industry mean.
  • 5.5% Return on Equity means Edip generated ₤0.06 for each ₤1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS:

  • The MRQ is 5.5%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 21.5%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ5.5%TTM21.5%-16.0%
TTM21.5%YOY57.4%-35.9%
TTM21.5%5Y-0.2%+21.7%
5Y-0.2%10Y0.3%-0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Edip is operating .

  • Measures how much profit Edip 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 Edip to the REIT - Diversified 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 Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM13.7%-13.7%
TTM13.7%YOY44.0%-30.3%
TTM13.7%5Y39.4%-25.8%
5Y39.4%10Y28.3%+11.1%
4.3.2.2. Operating Ratio

Measures how efficient Edip is keeping operating costs low.

  • Below 1 is considered healthy (always compare to REIT - Diversified industry mean).
  • An Operation Ratio of 1.04 means that the operating costs are ₤1.04 for each ₤1 in net sales.

Let's take a look of the Operating Ratio trends of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS:

  • The MRQ is 1.038. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.946. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ1.038TTM0.946+0.092
TTM0.946YOY1.053-0.107
TTM0.9465Y1.087-0.142
5Y1.08710Y0.806+0.281
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to REIT - Diversified industry mean).
  • A Current Ratio of 0.93 means the company has ₤0.93 in assets for each ₤1 in short-term debts.

Let's take a look of the Current Ratio trends of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS:

  • The MRQ is 0.928. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.145. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.928TTM1.145-0.217
TTM1.145YOY1.003+0.142
TTM1.1455Y0.677+0.468
5Y0.67710Y0.525+0.152
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Edip to the REIT - Diversified industry mean.
  • A Quick Ratio of 0.32 means the company can pay off ₤0.32 for each ₤1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS:

  • The MRQ is 0.323. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.747. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.323TTM0.747-0.424
TTM0.747YOY0.975-0.228
TTM0.7475Y0.463+0.284
5Y0.46310Y0.313+0.150
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Edip to REIT - Diversified industry mean.
  • A Debt to Asset Ratio of 0.32 means that Edip assets are financed with 32.2% credit (debt) and the remaining percentage (100% - 32.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS:

  • The MRQ is 0.322. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.552. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.322TTM0.552-0.230
TTM0.552YOY0.927-0.374
TTM0.5525Y0.826-0.274
5Y0.82610Y0.744+0.083
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Edip to the REIT - Diversified industry mean.
  • A Debt to Equity ratio of 47.5% means that company has ₤0.47 debt for each ₤1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS:

  • The MRQ is 0.475. The company is very able to pay all its debts with equity. +2
  • The TTM is 1.872. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ0.475TTM1.872-1.398
TTM1.872YOY3.154-1.282
TTM1.8725Y3.867-1.995
5Y3.86710Y2.996+0.871
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Edip to the REIT - Diversified industry mean.
  • A PE ratio of 1.47 means the investor is paying ₤1.47 for every ₤1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS:

  • The EOD is 1.890. Based on the earnings, the company is cheap. +2
  • The MRQ is 1.467. Based on the earnings, the company is cheap. +2
  • The TTM is 4.124. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.890MRQ1.467+0.424
MRQ1.467TTM4.124-2.657
TTM4.124YOY3.630+0.494
TTM4.1245Y1.449+2.675
5Y1.44910Y3.355-1.906
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS:

  • The EOD is 3.857. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.992. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -84.028. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD3.857MRQ2.992+0.865
MRQ2.992TTM-84.028+87.020
TTM-84.028YOY19.243-103.271
TTM-84.0285Y-11.740-72.288
5Y-11.74010Y-6.515-5.225
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to REIT - Diversified industry mean).
  • A PB ratio of 0.32 means the investor is paying ₤0.32 for each ₤1 in book value.

Let's take a look of the Price to Book Ratio trends of Edip Gayrimenkul Yatirim Sanayi ve Ticaret AS:

  • The EOD is 0.416. Based on the equity, the company is cheap. +2
  • The MRQ is 0.323. Based on the equity, the company is cheap. +2
  • The TTM is 0.916. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.416MRQ0.323+0.093
MRQ0.323TTM0.916-0.594
TTM0.916YOY0.739+0.177
TTM0.9165Y-0.906+1.822
5Y-0.90610Y-0.439-0.467
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in TRY. All numbers in thousands.

Summary
Total Assets4,685,913
Total Liabilities1,508,300
Total Stockholder Equity3,177,613
 As reported
Total Liabilities 1,508,300
Total Stockholder Equity+ 3,177,613
Total Assets = 4,685,913

Assets

Total Assets4,685,913
Total Current Assets229,807
Long-term Assets4,456,106
Total Current Assets
Cash And Cash Equivalents 67,685
Short-term Investments 34,802
Net Receivables 45,064
Inventory 479
Total Current Assets  (as reported)229,807
Total Current Assets  (calculated)148,031
+/- 81,776
Long-term Assets
Property Plant Equipment 19,784
Intangible Assets 51
Long-term Assets  (as reported)4,456,106
Long-term Assets  (calculated)19,834
+/- 4,436,272

Liabilities & Shareholders' Equity

Total Current Liabilities247,592
Long-term Liabilities1,260,708
Total Stockholder Equity3,177,613
Total Current Liabilities
Short Long Term Debt 209,542
Accounts payable 20,920
Total Current Liabilities  (as reported)247,592
Total Current Liabilities  (calculated)230,462
+/- 17,131
Long-term Liabilities
Long term Debt 1,233,852
Capital Lease Obligations Min Short Term Debt604
Long-term Liabilities Other 2,739
Long-term Liabilities  (as reported)1,260,708
Long-term Liabilities  (calculated)1,237,195
+/- 23,513
Total Stockholder Equity
Retained Earnings 1,356,157
Total Stockholder Equity (as reported)3,177,613
Total Stockholder Equity (calculated)1,356,157
+/- 1,821,455
Other
Capital Stock65,000
Common Stock Shares Outstanding 65,000
Net Debt 1,375,709
Net Invested Capital 4,621,006
Net Working Capital -17,785
Property Plant and Equipment Gross 46,415



6.2. Balance Sheets Structured

Currency in TRY. All numbers in thousands.

 Trend2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-31
> Total Assets 
104,023
108,146
104,634
103,782
104,283
101,908
101,787
98,650
100,732
120,890
139,516
210,968
194,447
183,029
231,108
252,334
286,987
333,157
360,527
346,497
335,702
333,553
328,107
329,037
344,308
340,163
323,669
298,622
295,809
291,910
287,898
285,419
284,396
291,431
284,960
476,996
474,218
472,471
506,029
505,767
502,949
504,929
569,657
554,147
551,608
551,355
585,144
591,681
594,951
614,024
624,440
627,869
627,608
628,462
758,515
757,709
758,417
838,558
840,135
839,914
846,601
789,631
791,664
783,671
773,752
1,010,343
1,034,988
1,050,597
1,855,835
2,072,693
2,100,576
2,130,636
2,178,761
4,081,664
4,685,913
4,685,9134,081,6642,178,7612,130,6362,100,5762,072,6931,855,8351,050,5971,034,9881,010,343773,752783,671791,664789,631846,601839,914840,135838,558758,417757,709758,515628,462627,608627,869624,440614,024594,951591,681585,144551,355551,608554,147569,657504,929502,949505,767506,029472,471474,218476,996284,960291,431284,396285,419287,898291,910295,809298,622323,669340,163344,308329,037328,107333,553335,702346,497360,527333,157286,987252,334231,108183,029194,447210,968139,516120,890100,73298,650101,787101,908104,283103,782104,634108,146104,023
   > 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
0
0
0
0
0
19,300
38,024
19,826
23,172
23,031
0
22,451
19,720
20,609
20,837
22,507
22,374
29,133
10,841
12,948
11,701
50,029
67,480
35,342
35,705
113,708
107,225
129,823
159,717
201,247
174,010
229,807
229,807174,010201,247159,717129,823107,225113,70835,70535,34267,48050,02911,70112,94810,84129,13322,37422,50720,83720,60919,72022,451023,03123,17219,82638,02419,300000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
273
765
896
1,730
785
1,616
2,535
1,411
4,423
19,773
1,865
31,750
21,361
910
7,076
632
2,100
8,943
3,108
1,808
1,324
1,527
355
3,473
14,540
982
705
1,661
575
729
1,783
1,056
541
4,591
1,555
2,206
1,500
506
1,485
1,416
684
1,085
17,627
2,153
1,561
1,407
638
3,752
8,948
29,575
11,550
12,690
11,798
13,244
9,654
7,440
7,438
8,763
7,526
6,505
14,544
1,863
713
1,026
39,459
56,794
14,872
14,772
26,563
1,731
2,673
3,384
2,574
11,485
67,685
67,68511,4852,5743,3842,6731,73126,56314,77214,87256,79439,4591,0267131,86314,5446,5057,5268,7637,4387,4409,65413,24411,79812,69011,55029,5758,9483,7526381,4071,5612,15317,6271,0856841,4161,4855061,5002,2061,5554,5915411,0561,7837295751,66170598214,5403,4733551,5271,3241,8083,1088,9432,1006327,07691021,36131,7501,86519,7734,4231,4112,5351,6167851,730896765273
       Short-term Investments 
0
0
0
0
0
0
0
270
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
0
0
0
0
0
0
0
57,022
60,750
62,018
67,006
68,968
84,332
88,979
85,154
34,802
34,80285,15488,97984,33268,96867,00662,01860,75057,02200000000000000000000000000000000000000000000000000000000002700000000
       Net Receivables 
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
5,203
6,456
6,682
6,785
8,110
8,439
8,718
9,110
5,654
10,794
11,225
13,043
12,899
8,366
8,846
8,259
8,936
9,921
14,927
17,750
22,703
20,298
32,951
43,930
39,855
35,180
45,064
45,06435,18039,85543,93032,95120,29822,70317,75014,9279,9218,9368,2598,8468,36612,89913,04311,22510,7945,6549,1108,7188,4398,1106,7856,6826,4565,203000000000000000000000000000000000000000000000000
       Other 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
0
0
0
0
0
2,021
1,505
1,104
3,222
2,651
2,006
0
0
1,651
696
3,172
2,177
1,333
516
3,261
2,292
1,478
611
5,456
3,097
64,161
68,132
77,087
90,644
0
0
0
00090,64477,08768,13264,1613,0975,4566111,4782,2923,2615161,3332,1773,1726961,651002,0062,6513,2221,1041,5052,021000000000000000000000000000000000000000000000000
   > 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
0
0
0
0
736,064
737,989
737,807
817,721
817,629
817,541
817,468
778,790
778,715
771,971
723,723
942,864
942,624
954,142
1,742,127
1,965,468
1,970,753
1,970,919
1,977,515
3,907,654
4,456,106
4,456,1063,907,6541,977,5151,970,9191,970,7531,965,4681,742,127954,142942,624942,864723,723771,971778,715778,790817,468817,541817,629817,721737,807737,989736,064000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
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
1,264
1,206
603,721
603,643
603,568
603,511
735,602
737,539
737,447
817,612
817,556
817,483
817,418
778,725
778,656
771,909
723,664
942,817
942,588
942,497
1,583
1,999
7,471
7,663
8,866
17,899
19,784
19,78417,8998,8667,6637,4711,9991,583942,497942,588942,817723,664771,909778,656778,725817,418817,483817,556817,612737,447737,539735,602603,511603,568603,643603,7211,2061,264000000000000000000000000000000000000000000000000
       Intangible Assets 
339
399
429
431
418
404
399
389
375
376
373
366
389
343
325
4,993
274
8,036
272
263
257
246
182
171
156
142
129
116
102
91
89
77
66
60
65
57
49
40
32
25
19
14
16
13
11
8
6
5
4
4
3
3
2
1
9
85
79
73
65
58
50
65
59
62
59
47
36
28
24
55
48
40
33
58
51
51583340485524283647596259655058657379859123344568111316141925324049576560667789911021161291421561711822462572632728,0362744,993325343389366373376375389399404418431429399339
       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
0
0
0
736,064
737,989
737,807
817,721
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000817,721737,807737,989736,064000000000000000000000000000000000000000000000000000000
> Total Liabilities 
26,378
30,771
31,227
33,834
33,010
39,684
37,797
42,680
46,087
65,755
86,356
161,674
145,206
137,247
196,782
218,899
253,273
300,259
300,671
278,022
267,786
261,543
256,815
271,203
302,403
314,429
298,534
244,911
233,746
233,183
233,355
229,435
243,137
266,451
261,489
296,787
285,580
282,918
284,102
285,072
292,501
320,406
328,297
312,482
309,074
317,643
343,643
361,445
373,428
388,894
394,928
418,720
445,283
545,708
529,652
542,574
520,440
564,047
600,504
637,722
735,483
716,965
764,666
802,615
781,101
1,118,817
1,218,097
1,358,106
1,553,899
1,619,354
1,671,644
1,631,750
1,657,472
1,472,132
1,508,300
1,508,3001,472,1321,657,4721,631,7501,671,6441,619,3541,553,8991,358,1061,218,0971,118,817781,101802,615764,666716,965735,483637,722600,504564,047520,440542,574529,652545,708445,283418,720394,928388,894373,428361,445343,643317,643309,074312,482328,297320,406292,501285,072284,102282,918285,580296,787261,489266,451243,137229,435233,355233,183233,746244,911298,534314,429302,403271,203256,815261,543267,786278,022300,671300,259253,273218,899196,782137,247145,206161,67486,35665,75546,08742,68037,79739,68433,01033,83431,22730,77126,378
   > Total Current 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
32,659
36,417
32,651
38,854
42,221
0
56,320
43,093
43,156
44,520
52,708
68,529
94,429
38,289
58,331
57,074
58,819
98,764
147,240
65,783
94,275
104,785
104,583
90,059
176,171
236,161
247,592
247,592236,161176,17190,059104,583104,78594,27565,783147,24098,76458,81957,07458,33138,28994,42968,52952,70844,52043,15643,09356,320042,22138,85432,65136,41732,659000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
317,090
28,670
28,888
31,900
35,981
0
46,601
34,176
33,260
36,613
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000036,61333,26034,17646,601035,98131,90028,88828,670317,090000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
317,090
28,670
28,888
31,900
35,981
0
46,601
34,176
33,260
36,613
41,645
58,230
85,286
30,166
48,873
46,954
50,602
91,973
132,283
52,328
76,503
90,515
75,442
62,005
146,608
206,945
209,542
209,542206,945146,60862,00575,44290,51576,50352,328132,28391,97350,60246,95448,87330,16685,28658,23041,64536,61333,26034,17646,601035,98131,90028,88828,670317,090000000000000000000000000000000000000000000000000
       Accounts payable 
3,168
4,717
6,581
6,035
3,464
3,030
3,957
5,020
3,345
2,582
6,961
4,261
2,434
5,973
9,474
454
1,371
10,717
8,238
3,324
1,803
1,735
1,412
1,188
2,401
2,276
1,568
1,209
1,532
2,125
1,831
2,021
1,675
2,450
1,948
1,582
1,594
2,109
2,285
1,935
2,150
2,387
2,046
1,641
1,438
2,303
2,642
2,294
2,371
2,397
1,238
2,526
2,229
2,591
3,720
3,642
3,619
3,030
3,603
3,202
2,853
2,779
3,776
3,722
3,251
3,753
7,379
8,073
10,360
8,949
10,753
11,457
13,335
20,756
20,920
20,92020,75613,33511,45710,7538,94910,3608,0737,3793,7533,2513,7223,7762,7792,8533,2023,6033,0303,6193,6423,7202,5912,2292,5261,2382,3972,3712,2942,6422,3031,4381,6412,0462,3872,1501,9352,2852,1091,5941,5821,9482,4501,6752,0211,8312,1251,5321,2091,5682,2762,4011,1881,4121,7351,8033,3248,23810,7171,3714549,4745,9732,4344,2616,9612,5823,3455,0203,9573,0303,4646,0356,5814,7173,168
       Other Current 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
2,109
3,279
1,717
1,874
2,251
1,426
0
0
4,248
3,755
3,306
5,068
4,366
3,658
3,158
3,923
3,006
1,821
1,994
2,008
1,364
1,467
8,147
8,107
0
0
0
0008,1078,1471,4671,3642,0081,9941,8213,0063,9233,1583,6584,3665,0683,3063,7554,248001,4262,2511,8741,7173,2792,109000000000000000000000000000000000000000000000000
   > 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
0
0
0
0
473,332
499,480
477,283
519,527
547,796
569,192
641,055
678,676
706,334
745,541
722,282
1,020,053
1,070,856
1,292,323
1,459,625
1,514,569
1,567,061
1,541,691
1,481,302
1,235,971
1,260,708
1,260,7081,235,9711,481,3021,541,6911,567,0611,514,5691,459,6251,292,3231,070,8561,020,053722,282745,541706,334678,676641,055569,192547,796519,527477,283499,480473,332000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
-317,090
-28,670
-28,888
-31,900
-35,981
0
-46,601
-33,824
-33,260
-36,317
264
231
193
327
276
222
472
426
377
335
291
347
285
219
175
127
604
604127175219285347291335377426472222276327193231264-36,317-33,260-33,824-46,6010-35,981-31,900-28,888-28,670-317,090000000000000000000000000000000000000000000000000
       Long-term Liabilities 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
0
0
0
695
847
739
1,079
1,336
1,363
1,527
1,472
1,589
1,674
1,121
1,609
1,699
0
1,548
1,866
1,940
2,273
2,436
0
2,739
2,73902,4362,2731,9401,8661,54801,6991,6091,1211,6741,5891,4721,5271,3631,3361,079739847695000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
77,645
77,376
73,408
69,948
71,273
62,224
63,990
55,970
54,645
55,136
53,160
49,293
49,241
45,781
34,326
33,435
33,713
32,898
59,856
68,475
67,916
72,010
71,291
57,834
41,905
25,734
25,135
53,711
62,062
58,726
54,543
55,984
41,258
24,980
23,471
180,208
188,637
189,551
221,926
220,694
210,447
184,522
241,359
241,664
242,532
233,712
241,500
230,235
221,522
225,129
229,512
209,148
182,325
82,753
228,862
215,135
237,976
274,509
239,630
202,192
111,117
72,666
26,998
-18,943
-7,349
-108,472
-183,107
-307,509
301,935
453,339
428,932
498,885
521,289
2,609,533
3,177,613
3,177,6132,609,533521,289498,885428,932453,339301,935-307,509-183,107-108,472-7,349-18,94326,99872,666111,117202,192239,630274,509237,976215,135228,86282,753182,325209,148229,512225,129221,522230,235241,500233,712242,532241,664241,359184,522210,447220,694221,926189,551188,637180,20823,47124,98041,25855,98454,54358,72662,06253,71125,13525,73441,90557,83471,29172,01067,91668,47559,85632,89833,71333,43534,32645,78149,24149,29353,16055,13654,64555,97063,99062,22471,27369,94873,40877,37677,645
   Common Stock
17,595
17,595
17,595
17,595
17,595
17,595
17,595
17,595
17,595
17,595
17,595
17,595
17,595
17,595
17,595
17,595
17,595
17,595
30,000
30,000
30,000
41,002
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
65,000
0
0
0
0
0
0000065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00065,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00050,00041,00230,00030,00030,00017,59517,59517,59517,59517,59517,59517,59517,59517,59517,59517,59517,59517,59517,59517,59517,59517,59517,595
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
45,279
45,277
45,271
45,224
45,230
0
45,185
45,180
45,195
45,208
45,148
45,143
45,159
45,160
45,071
45,110
45,177
45,173
45,037
44,973
44,820
44,839
0
0
0
0
0
0000044,83944,82044,97345,03745,17345,17745,11045,07145,16045,15945,14345,14845,20845,19545,18045,185045,23045,22445,27145,27745,279000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in TRY. All numbers in thousands.