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

Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D
Buy, Hold or Sell?

Let's analyze Kardemir together

I guess you are interested in Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D. 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 Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D. 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 Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D

I send you an email if I find something interesting about Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D.

1. Quick Overview

1.1. Quick analysis of Kardemir (30 sec.)










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

How much money do you get?

How much money do you get?
₺0.01
When do you have the money?
1 year
How often do you get paid?
45.0%

What is your share worth?

Current worth
₺36.93
Expected worth in 1 year
₺63.22
How sure are you?
65.0%

+ What do you gain per year?

Total Gains per Share
₺26.60
Return On Investment
110.9%

For what price can you sell your share?

Current Price per Share
₺23.98
Expected price per share
₺21.02 - ₺29.72
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Kardemir (5 min.)




Live pricePrice per Share (EOD)
₺23.98
Intrinsic Value Per Share
₺-11.03 - ₺-13.79
Total Value Per Share
₺25.90 - ₺23.15

2.2. Growth of Kardemir (5 min.)




Is Kardemir growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$333.9m$413.2m55.3%

How much money is Kardemir making?

Current yearPrevious yearGrowGrow %
Making money$1.2m$12.1m-$10.8m-853.2%
Net Profit Margin0.6%5.6%--

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

2.3. Financial Health of Kardemir (5 min.)




2.4. Comparing to competitors in the Steel industry (5 min.)




  Industry Rankings (Steel)  


Richest
#79 / 323

Most Revenue
#103 / 323

Most Profit
#198 / 323

Most Efficient
#220 / 323
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Kardemir is ₺23.98. 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 Kardemir.
  • 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 Kardemir, 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 ₺36.93. Based on the TTM, the Book Value Change Per Share is ₺6.57 per quarter. Based on the YOY, the Book Value Change Per Share is ₺0.26 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 ₺0.08 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Kardemir.

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 Eps-0.02-0.1%0.000.0%0.010.0%0.010.0%0.010.0%
Usd Book Value Change Per Share0.140.6%0.190.8%0.010.0%0.050.2%0.030.1%
Usd Dividend Per Share0.000.0%0.000.0%0.010.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.140.6%0.200.8%0.020.1%0.050.2%0.030.1%
Usd Price Per Share0.68-0.73-0.44-0.33-0.20-
Price to Earnings Ratio-7.95-0.41-5.56-1.86-33.55-
Price-to-Total Gains Ratio5.03-5.03-28.16-9.67--14.57-
Price to Book Ratio0.63-1.65-1.50-1.27-1.07-
Price-to-Total Gains Ratio5.03-5.03-28.16-9.67--14.57-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.70741
Number of shares1413
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.190.05
Usd Total Gains Per Share0.200.05
Gains per Quarter (1413 shares)277.2374.99
Gains per Year (1413 shares)1,108.93299.94
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1131096109926274290
2262192220851549590
3393288331777823890
4524383442610310971190
5655479553512813711490
6786575664415416461790
7927671775318019202090
81058767886220521942390
91189863997123124682690
10131109591108025727432990

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 Share2.02.00.050.0%9.03.00.075.0%13.07.00.065.0%27.07.06.067.5%60.07.019.069.8%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%12.08.00.060.0%23.017.00.057.5%56.030.00.065.1%
Dividend per Share3.00.01.075.0%10.00.02.083.3%12.00.08.060.0%18.00.022.045.0%21.00.065.024.4%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%15.05.00.075.0%26.014.00.065.0%59.027.00.068.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D 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--4.6136.572-30%0.264+1647%1.645+180%0.880+424%
Book Value Per Share--36.93222.218+66%9.929+272%9.358+295%5.957+520%
Current Ratio--1.3161.240+6%1.264+4%1.175+12%0.810+62%
Debt To Asset Ratio--0.3930.506-22%0.584-33%0.575-32%0.580-32%
Debt To Equity Ratio--0.6481.144-43%1.408-54%1.407-54%1.423-54%
Dividend Per Share---0.078-100%0.322-100%0.154-100%0.094-100%
Eps---0.7300.038-2029%0.343-313%0.307-337%0.194-476%
Free Cash Flow Per Share--0.204-0.217+207%-0.402+298%0.308-34%0.308-34%
Free Cash Flow To Equity Per Share--0.204-0.375+284%-0.715+451%0.122+67%0.122+67%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.850+18%
Intrinsic Value_10Y_max---13.787--------
Intrinsic Value_10Y_min---11.035--------
Intrinsic Value_1Y_max--0.756--------
Intrinsic Value_1Y_min--0.743--------
Intrinsic Value_3Y_max--0.641--------
Intrinsic Value_3Y_min--0.645--------
Intrinsic Value_5Y_max---1.436--------
Intrinsic Value_5Y_min---1.193--------
Market Cap18709819096.320-41%26448000000.00028101000000.000-6%17157000000.000+54%12646038453.877+109%7329074348.401+261%
Net Profit Margin---0.0680.006-1275%0.056-222%0.070-197%0.077-189%
Operating Margin---0.037-100%0.085-100%0.132-100%0.090-100%
Operating Ratio--1.8381.822+1%1.758+5%1.695+8%1.420+29%
Pb Ratio0.649+3%0.6281.651-62%1.504-58%1.271-51%1.073-41%
Pe Ratio-8.215-3%-7.9470.412-2028%5.557-243%1.860-527%33.552-124%
Price Per Share23.980+3%23.20024.650-6%15.050+54%11.249+106%6.680+247%
Price To Free Cash Flow Ratio29.442+3%28.4845.918+381%-1.840+106%0.095+29982%0.047+60064%
Price To Total Gains Ratio5.199+3%5.0305.0300%28.162-82%9.668-48%-14.574+390%
Quick Ratio--0.2270.262-13%0.289-21%0.278-18%0.283-20%
Return On Assets---0.0120.009-238%0.015-180%0.019-163%0.016-174%
Return On Equity---0.0200.029-167%0.037-154%0.048-141%0.040-150%
Total Gains Per Share--4.6136.651-31%0.586+687%1.799+156%0.974+373%
Usd Book Value--1242018171.167747185511.250+66%333903292.265+272%309488666.112+301%188949431.651+557%
Usd Book Value Change Per Share--0.1360.194-30%0.008+1647%0.049+180%0.026+424%
Usd Book Value Per Share--1.0890.655+66%0.293+272%0.276+295%0.176+520%
Usd Dividend Per Share---0.002-100%0.010-100%0.005-100%0.003-100%
Usd Eps---0.0220.001-2029%0.010-313%0.009-337%0.006-476%
Usd Free Cash Flow--6847810.279-7310780.344+207%-13526838.454+298%8367644.338-18%4183822.169+64%
Usd Free Cash Flow Per Share--0.006-0.006+207%-0.012+298%0.009-34%0.009-34%
Usd Free Cash Flow To Equity Per Share--0.006-0.011+284%-0.021+451%0.004+67%0.004+67%
Usd Market Cap551939663.341-41%780216000.000828979500.000-6%506131500.000+54%373058134.389+109%216207693.278+261%
Usd Price Per Share0.707+3%0.6840.727-6%0.444+54%0.332+106%0.197+247%
Usd Profit---24543202.7921272651.358-2029%12130283.704-302%10198766.236-341%6272026.187-491%
Usd Revenue--360148247.987585256409.108-38%222895340.854+62%209936897.516+72%117826948.574+206%
Usd Total Gains Per Share--0.1360.196-31%0.017+687%0.053+156%0.029+373%
 EOD+3 -5MRQTTM+14 -21YOY+21 -145Y+18 -1710Y+21 -15

3.3 Fundamental Score

Let's check the fundamental score of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-8.215
Price to Book Ratio (EOD)Between0-10.649
Net Profit Margin (MRQ)Greater than0-0.068
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.227
Current Ratio (MRQ)Greater than11.316
Debt to Asset Ratio (MRQ)Less than10.393
Debt to Equity Ratio (MRQ)Less than10.648
Return on Equity (MRQ)Greater than0.15-0.020
Return on Assets (MRQ)Greater than0.05-0.012
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5046.933
Ma 20Greater thanMa 5023.440
Ma 50Greater thanMa 10027.202
Ma 100Greater thanMa 20027.895
OpenGreater thanClose22.940
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D

Kardemir Karabük Demir Çelik Sanayi Ve Ticaret A.S. produces and sells iron and steel products in Turkey. Its products portfolio includes railway rails and wheels, profiles, wire rods, rebars, billets, granule blast furnace slag, sodium sulfate, metallurgical lime, and air separation plant's products. The company offers GI and TH sections for mine support; and coke and coke related products. Kardemir Karabük Demir Çelik Sanayi Ve Ticaret A.S. was founded in 1937 and is headquartered in Karabük, Turkey.

Fundamental data was last updated by Penke on 2024-09-01 18:24:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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 able to pay all its debts by selling its assets.
The company is 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 underpriced.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
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 Kardemir earns for each ₤1 of revenue.

  • Above 10% is considered healthy but always compare Kardemir to the Steel industry mean.
  • A Net Profit Margin of -6.8% means that ₤-0.07 for each ₤1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D:

  • The MRQ is -6.8%. The company is making a loss. -1
  • The TTM is 0.6%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-6.8%TTM0.6%-7.4%
TTM0.6%YOY5.6%-5.0%
TTM0.6%5Y7.0%-6.4%
5Y7.0%10Y7.7%-0.7%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.8%3.1%-9.9%
TTM0.6%2.5%-1.9%
YOY5.6%2.8%+2.8%
5Y7.0%3.6%+3.4%
10Y7.7%2.9%+4.8%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Kardemir to the Steel industry mean.
  • -1.2% Return on Assets means that Kardemir generated ₤-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D:

  • The MRQ is -1.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-1.2%TTM0.9%-2.1%
TTM0.9%YOY1.5%-0.6%
TTM0.9%5Y1.9%-1.0%
5Y1.9%10Y1.6%+0.3%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.2%1.0%-2.2%
TTM0.9%0.9%0.0%
YOY1.5%1.2%+0.3%
5Y1.9%1.4%+0.5%
10Y1.6%1.0%+0.6%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Kardemir to the Steel industry mean.
  • -2.0% Return on Equity means Kardemir generated ₤-0.02 for each ₤1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D:

  • The MRQ is -2.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 2.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-2.0%TTM2.9%-4.9%
TTM2.9%YOY3.7%-0.7%
TTM2.9%5Y4.8%-1.9%
5Y4.8%10Y4.0%+0.8%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.0%1.7%-3.7%
TTM2.9%1.8%+1.1%
YOY3.7%2.3%+1.4%
5Y4.8%2.5%+2.3%
10Y4.0%1.7%+2.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Kardemir is operating .

  • Measures how much profit Kardemir 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 Kardemir to the Steel 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 Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.7%-3.7%
TTM3.7%YOY8.5%-4.8%
TTM3.7%5Y13.2%-9.6%
5Y13.2%10Y9.0%+4.2%
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ-6.9%-6.9%
TTM3.7%2.9%+0.8%
YOY8.5%4.2%+4.3%
5Y13.2%4.8%+8.4%
10Y9.0%4.0%+5.0%
4.3.2.2. Operating Ratio

Measures how efficient Kardemir is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Steel industry mean).
  • An Operation Ratio of 1.84 means that the operating costs are ₤1.84 for each ₤1 in net sales.

Let's take a look of the Operating Ratio trends of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D:

  • The MRQ is 1.838. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.822. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.838TTM1.822+0.016
TTM1.822YOY1.758+0.064
TTM1.8225Y1.695+0.127
5Y1.69510Y1.420+0.275
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8381.729+0.109
TTM1.8221.668+0.154
YOY1.7581.521+0.237
5Y1.6951.515+0.180
10Y1.4201.328+0.092
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Steel industry mean).
  • A Current Ratio of 1.32 means the company has ₤1.32 in assets for each ₤1 in short-term debts.

Let's take a look of the Current Ratio trends of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D:

  • The MRQ is 1.316. The company is just able to pay all its short-term debts.
  • The TTM is 1.240. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.316TTM1.240+0.076
TTM1.240YOY1.264-0.024
TTM1.2405Y1.175+0.065
5Y1.17510Y0.810+0.365
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3161.645-0.329
TTM1.2401.714-0.474
YOY1.2641.678-0.414
5Y1.1751.655-0.480
10Y0.8101.484-0.674
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Kardemir to the Steel industry mean.
  • A Quick Ratio of 0.23 means the company can pay off ₤0.23 for each ₤1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D:

  • The MRQ is 0.227. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.262. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.227TTM0.262-0.035
TTM0.262YOY0.289-0.027
TTM0.2625Y0.278-0.016
5Y0.27810Y0.283-0.005
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2270.541-0.314
TTM0.2620.594-0.332
YOY0.2890.714-0.425
5Y0.2780.713-0.435
10Y0.2830.689-0.406
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Kardemir to Steel industry mean.
  • A Debt to Asset Ratio of 0.39 means that Kardemir assets are financed with 39.3% credit (debt) and the remaining percentage (100% - 39.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D:

  • The MRQ is 0.393. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.506. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.393TTM0.506-0.113
TTM0.506YOY0.584-0.078
TTM0.5065Y0.575-0.069
5Y0.57510Y0.580-0.005
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3930.450-0.057
TTM0.5060.452+0.054
YOY0.5840.469+0.115
5Y0.5750.476+0.099
10Y0.5800.504+0.076
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Kardemir to the Steel industry mean.
  • A Debt to Equity ratio of 64.8% means that company has ₤0.65 debt for each ₤1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D:

  • The MRQ is 0.648. The company is very able to pay all its debts with equity. +2
  • The TTM is 1.144. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ0.648TTM1.144-0.496
TTM1.144YOY1.408-0.264
TTM1.1445Y1.407-0.263
5Y1.40710Y1.423-0.016
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6480.839-0.191
TTM1.1440.832+0.312
YOY1.4080.894+0.514
5Y1.4070.969+0.438
10Y1.4231.134+0.289
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 Kardemir generates.

  • Above 15 is considered overpriced but always compare Kardemir to the Steel industry mean.
  • A PE ratio of -7.95 means the investor is paying ₤-7.95 for every ₤1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D:

  • The EOD is -8.215. Based on the earnings, the company is expensive. -2
  • The MRQ is -7.947. Based on the earnings, the company is expensive. -2
  • The TTM is 0.412. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-8.215MRQ-7.947-0.267
MRQ-7.947TTM0.412-8.360
TTM0.412YOY5.557-5.145
TTM0.4125Y1.860-1.448
5Y1.86010Y33.552-31.692
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD-8.2158.273-16.488
MRQ-7.9478.201-16.148
TTM0.4128.419-8.007
YOY5.5576.232-0.675
5Y1.8608.152-6.292
10Y33.55211.220+22.332
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 Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D:

  • The EOD is 29.442. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 28.484. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 5.918. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD29.442MRQ28.484+0.958
MRQ28.484TTM5.918+22.566
TTM5.918YOY-1.840+7.758
TTM5.9185Y0.095+5.824
5Y0.09510Y0.047+0.047
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD29.4421.284+28.158
MRQ28.4841.506+26.978
TTM5.9181.060+4.858
YOY-1.8401.974-3.814
5Y0.0951.339-1.244
10Y0.0471.085-1.038
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 Kardemir is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Steel industry mean).
  • A PB ratio of 0.63 means the investor is paying ₤0.63 for each ₤1 in book value.

Let's take a look of the Price to Book Ratio trends of Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D:

  • The EOD is 0.649. Based on the equity, the company is cheap. +2
  • The MRQ is 0.628. Based on the equity, the company is cheap. +2
  • The TTM is 1.651. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.649MRQ0.628+0.021
MRQ0.628TTM1.651-1.023
TTM1.651YOY1.504+0.147
TTM1.6515Y1.271+0.380
5Y1.27110Y1.073+0.198
Compared to industry (Steel)
PeriodCompanyIndustry (mean)+/- 
EOD0.6490.849-0.200
MRQ0.6280.914-0.286
TTM1.6510.972+0.679
YOY1.5040.912+0.592
5Y1.2711.064+0.207
10Y1.0731.140-0.067
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 Assets69,378,487
Total Liabilities27,276,176
Total Stockholder Equity42,102,312
 As reported
Total Liabilities 27,276,176
Total Stockholder Equity+ 42,102,312
Total Assets = 69,378,487

Assets

Total Assets69,378,487
Total Current Assets29,595,920
Long-term Assets39,782,566
Total Current Assets
Cash And Cash Equivalents 5,270,128
Short-term Investments 6,535
Net Receivables 5,101,594
Inventory 13,673,529
Other Current Assets 80,880
Total Current Assets  (as reported)29,595,920
Total Current Assets  (calculated)24,132,668
+/- 5,463,253
Long-term Assets
Property Plant Equipment 39,226,983
Intangible Assets 209,401
Long-term Assets  (as reported)39,782,566
Long-term Assets  (calculated)39,436,383
+/- 346,183

Liabilities & Shareholders' Equity

Total Current Liabilities22,488,904
Long-term Liabilities4,787,272
Total Stockholder Equity42,102,312
Total Current Liabilities
Short Long Term Debt 1,453,377
Accounts payable 13,051,377
Other Current Liabilities 208,098
Total Current Liabilities  (as reported)22,488,904
Total Current Liabilities  (calculated)14,712,852
+/- 7,776,052
Long-term Liabilities
Long term Debt 362,546
Capital Lease Obligations Min Short Term Debt1,034
Long-term Liabilities  (as reported)4,787,272
Long-term Liabilities  (calculated)363,579
+/- 4,423,693
Total Stockholder Equity
Retained Earnings 29,244,990
Total Stockholder Equity (as reported)42,102,312
Total Stockholder Equity (calculated)29,244,990
+/- 12,857,322
Other
Capital Stock1,140,000
Common Stock Shares Outstanding 1,140,000
Net Invested Capital 43,918,235
Net Working Capital 7,107,017
Property Plant and Equipment Gross 61,981,175



6.2. Balance Sheets Structured

Currency in TRY. All numbers in thousands.

 Trend2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-03-31
> Total Assets 
0
148,595,957,000
154,929,422,000
146,221,778,000
171,741,320,000
198,050,737,000
194,691,934,000
199,528,752,000
212,896,867,000
233,488,717,000
267,938,876,000
339,593,356,000
339,593,356,000
336,848,180,000
355,764,472,000
477,628,240,000
541,359,220,000
536,846,952,000
571,302
600,540
593,257
558,564
533,674
606,288
631,786
720,690
758,817
846,179
802,425
808,712
884,502
985,864
1,148,002
1,078,559
1,285,000
1,264,124
1,256,370
1,214,722
1,219,472
1,340,301
1,290,286
1,350,258
1,403,661
1,350,561
1,535,390
1,586,038
1,697,122
1,872,245
1,955,452
2,151,077
2,171,081
2,221,639
2,243,246
2,456,716
2,584,521
2,788,260
2,901,169
3,127,592
3,541,610
3,613,640
3,684,652
3,878,498
5,137,293
5,367,269
5,241,251
5,195,330
5,656,010
5,711,839
6,167,065
6,402,713
6,927,771
7,029,396
7,227,226
7,971,343
8,232,767
8,915,102
8,660,267
8,949,674
9,026,079
9,156,568
9,925,528
9,959,200
10,819,529
11,838,505
13,608,235
14,227,963
21,814,970
28,187,771
26,893,077
26,845,939
26,639,929
28,529,120
28,381,154
30,902,196
59,965,160
69,378,487
69,378,48759,965,16030,902,19628,381,15428,529,12026,639,92926,845,93926,893,07728,187,77121,814,97014,227,96313,608,23511,838,50510,819,5299,959,2009,925,5289,156,5689,026,0798,949,6748,660,2678,915,1028,232,7677,971,3437,227,2267,029,3966,927,7716,402,7136,167,0655,711,8395,656,0105,195,3305,241,2515,367,2695,137,2933,878,4983,684,6523,613,6403,541,6103,127,5922,901,1692,788,2602,584,5212,456,7162,243,2462,221,6392,171,0812,151,0771,955,4521,872,2451,697,1221,586,0381,535,3901,350,5611,403,6611,350,2581,290,2861,340,3011,219,4721,214,7221,256,3701,264,1241,285,0001,078,5591,148,002985,864884,502808,712802,425846,179758,817720,690631,786606,288533,674558,564593,257600,540571,302536,846,952,000541,359,220,000477,628,240,000355,764,472,000336,848,180,000339,593,356,000339,593,356,000267,938,876,000233,488,717,000212,896,867,000199,528,752,000194,691,934,000198,050,737,000171,741,320,000146,221,778,000154,929,422,000148,595,957,0000
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,081,998
2,288,166
2,787,735
2,898,222
3,068,156
3,651,111
2,913,800
3,508,363
3,206,355
3,434,622
3,332,149
3,423,463
4,105,723
4,100,682
4,931,644
5,941,999
7,705,010
8,270,665
12,337,673
18,659,513
17,249,467
16,950,920
16,421,002
17,963,543
17,252,075
19,686,467
25,214,535
29,595,920
29,595,92025,214,53519,686,46717,252,07517,963,54316,421,00216,950,92017,249,46718,659,51312,337,6738,270,6657,705,0105,941,9994,931,6444,100,6824,105,7233,423,4633,332,1493,434,6223,206,3553,508,3632,913,8003,651,1113,068,1562,898,2222,787,7352,288,1662,081,99800000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
425,126
836,628
989,792
1,170,701
1,326,966
1,021,265
272,694
333,367
479,717
331,465
214,926
219,151
792,687
739,357
1,440,225
1,927,890
2,722,099
3,314,144
5,356,754
7,695,741
5,892,518
4,125,466
1,891,331
4,653,773
1,991,342
1,159,235
4,756,742
5,270,128
5,270,1284,756,7421,159,2351,991,3424,653,7731,891,3314,125,4665,892,5187,695,7415,356,7543,314,1442,722,0991,927,8901,440,225739,357792,687219,151214,926331,465479,717333,367272,6941,021,2651,326,9661,170,701989,792836,628425,12600000000000000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,232
9,677
10,367
67,513
3,649
127,002
39,350
182,557
53,001
7,489
3
84,498
15
3
32
29
275,481
97,689
2,264
537,792
331,419
79,305
1,307
6,535
6,5351,30779,305331,419537,7922,26497,689275,481293231584,49837,48953,001182,55739,350127,0023,64967,51310,3679,6779,232000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
23,679,162,000
24,647,038,000
16,293,125,000
17,443,572,000
19,191,496,000
16,122,348,000
6,567,406,000
3,733,260,000
2,230,233,000
11,069,337,000
44,188,302,000
44,188,302,000
39,176,600,000
60,858,892,000
2,201,531,000
8,833,320,000
11,952,342,000
6,053
7,471
5,660
8,975
8,920
5,963
9,520
56,154
57,823
54,656
71,954
41,991
75,518
131,484
164,575
86,359
128,804
126,087
117,386
91,135
73,146
171,786
86,154
98,113
140,189
69,964
182,127
151,556
213,572
205,552
184,274
210,626
183,315
204,849
174,333
215,335
188,565
289,137
210,921
237,885
369,062
271,469
239,571
146,372
220,626
458,560
148,536
314,428
421,110
435,063
682,147
544,165
788,044
850,146
562,154
719,663
864,380
1,354,865
825,253
607,783
1,078,942
989,312
1,237,256
1,349,851
1,293,114
1,258,155
1,696,501
1,373,038
1,793,567
4,623,129
2,982,570
3,248,581
4,842,391
3,608,141
3,299,130
5,122,738
5,156,881
5,101,594
5,101,5945,156,8815,122,7383,299,1303,608,1414,842,3913,248,5812,982,5704,623,1291,793,5671,373,0381,696,5011,258,1551,293,1141,349,8511,237,256989,3121,078,942607,783825,2531,354,865864,380719,663562,154850,146788,044544,165682,147435,063421,110314,428148,536458,560220,626146,372239,571271,469369,062237,885210,921289,137188,565215,335174,333204,849183,315210,626184,274205,552213,572151,556182,12769,964140,18998,11386,154171,78673,14691,135117,386126,087128,80486,359164,575131,48475,51841,99171,95454,65657,82356,1549,5205,9638,9208,9755,6607,4716,05311,952,342,0008,833,320,0002,201,531,00060,858,892,00039,176,600,00044,188,302,00044,188,302,00011,069,337,0002,230,233,0003,733,260,0006,567,406,00016,122,348,00019,191,496,00017,443,572,00016,293,125,00024,647,038,00023,679,162,0000
       Other Current Assets 
0
2,023,671,000
713,075,000
1,856,342,000
1,010,620,000
1,341,351,000
452,506,000
1,029,874,000
1,150,054,000
1,205,084,000
259,823,000
1,120,378,000
1,120,378,000
2,414,672,000
301,051,000
0
3,867,684,000
3,474,547,000
5,012
3,495
4,291
4,605
2,886
6,535
4,333
9,409
773
2,403
2,374
3,425
1,128
25,807
24,322
124,463
107,688
69,427
62,068
76,957
100,201
70,595
120,037
76,973
73,430
28,040
75,147
146,207
97,899
109,693
86,413
104,890
22,068
75,114
115,211
91,986
139,540
61,029
106,980
110,370
162,516
120,805
175,264
226,358
192,186
158,498
128,418
103,526
190,671
158,089
183,227
89,442
254,207
154,668
275,698
548,336
105,625
7,717
20,231
38,661
246,134
360,330
519,070
328,904
369,638
579,430
1,063,607
1,112,885
1,950,538
2,228,583
2,052,917
1,692,287
1,712,651
85,400
2,620,401
68,043
0
80,880
80,880068,0432,620,40185,4001,712,6511,692,2872,052,9172,228,5831,950,5381,112,8851,063,607579,430369,638328,904519,070360,330246,13438,66120,2317,717105,625548,336275,698154,668254,20789,442183,227158,089190,671103,526128,418158,498192,186226,358175,264120,805162,516110,370106,98061,029139,54091,986115,21175,11422,068104,89086,413109,69397,899146,20775,14728,04073,43076,973120,03770,595100,20176,95762,06869,427107,688124,46324,32225,8071,1283,4252,3742,4037739,4094,3336,5352,8864,6054,2913,4955,0123,474,547,0003,867,684,0000301,051,0002,414,672,0001,120,378,0001,120,378,000259,823,0001,205,084,0001,150,054,0001,029,874,000452,506,0001,341,351,0001,010,620,0001,856,342,000713,075,0002,023,671,0000
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,406,738
5,453,911
5,515,052
5,693,930
5,733,105
5,819,805
5,858,518
5,887,885
5,896,507
5,903,225
5,957,298
9,477,297
9,528,259
9,643,610
9,895,019
10,218,927
10,565,578
11,129,079
11,215,729
34,750,625
39,782,566
39,782,56634,750,62511,215,72911,129,07910,565,57810,218,9279,895,0199,643,6109,528,2599,477,2975,957,2985,903,2255,896,5075,887,8855,858,5185,819,8055,733,1055,693,9305,515,0525,453,9115,406,738000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
87,678,266,000
95,104,271,000
103,225,158,000
128,533,869,000
144,125,193,000
138,799,852,000
155,494,341,000
170,966,143,000
186,590,614,000
202,733,515,000
230,528,373,000
230,528,373,000
236,376,537,000
244,338,504,000
364,357,797,000
368,856,768,000
371,062,561,000
378,233
369,867
366,989
366,460
375,246
382,815
395,383
446,366
468,849
477,381
491,555
515,381
539,388
543,013
555,862
570,392
775,125
779,271
773,216
777,437
774,736
793,511
795,668
820,158
867,772
894,732
916,168
951,393
958,126
1,004,256
1,103,101
1,186,659
1,263,057
1,314,964
1,399,816
1,477,930
1,583,911
1,670,210
1,775,190
1,946,676
2,159,919
2,214,576
2,234,086
2,301,697
3,658,379
3,709,567
3,773,347
3,785,486
3,827,014
3,857,049
3,885,886
3,909,770
3,945,574
3,966,086
4,004,390
4,067,384
5,206,339
5,309,287
5,361,136
5,424,808
5,608,173
5,639,847
5,726,948
5,782,865
5,820,876
5,829,815
5,832,412
5,883,489
9,397,755
9,442,633
9,526,758
9,682,492
9,995,786
10,282,108
10,399,345
10,605,391
34,304,379
39,226,983
39,226,98334,304,37910,605,39110,399,34510,282,1089,995,7869,682,4929,526,7589,442,6339,397,7555,883,4895,832,4125,829,8155,820,8765,782,8655,726,9485,639,8475,608,1735,424,8085,361,1365,309,2875,206,3394,067,3844,004,3903,966,0863,945,5743,909,7703,885,8863,857,0493,827,0143,785,4863,773,3473,709,5673,658,3792,301,6972,234,0862,214,5762,159,9191,946,6761,775,1901,670,2101,583,9111,477,9301,399,8161,314,9641,263,0571,186,6591,103,1011,004,256958,126951,393916,168894,732867,772820,158795,668793,511774,736777,437773,216779,271775,125570,392555,862543,013539,388515,381491,555477,381468,849446,366395,383382,815375,246366,460366,989369,867378,233371,062,561,000368,856,768,000364,357,797,000244,338,504,000236,376,537,000230,528,373,000230,528,373,000202,733,515,000186,590,614,000170,966,143,000155,494,341,000138,799,852,000144,125,193,000128,533,869,000103,225,158,00095,104,271,00087,678,266,0000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,339
9,339
9,339
9,339
9,339
9,339
9,339
9,339
9,339
9,339
9,339
9,339
9,339
9,339
9,339
9,339
9,339
9,339
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
5,412
0
0
0
0
0
0
0
0
0
0
00000000005,4125,4125,4125,4125,4125,4125,4125,4125,4125,4125,4125,4125,4125,4125,4125,4125,4125,4125,4125,4129,3399,3399,3399,3399,3399,3399,3399,3399,3399,3399,3399,3399,3399,3399,3399,3399,3399,339000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,298
22,794
23,139
22,934
23,611
21,874
23,618
21,401
20,465
21,956
22,688
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000022,68821,95620,46521,40123,61821,87423,61122,93423,13922,79423,29800000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
23,205,000
20,884,000
114,146,000
56,636,000
117,581,000
287
269
245
226
209
187
166
370
336
300
264
229
432
400
397
368
335
424
391
362
3,006
3,048
3,019
3,000
2,990
3,111
3,121
12,144
9,426
8,978
10,293
10,666
9,962
9,877
10,236
10,211
15,408
15,240
15,428
15,188
15,016
14,994
14,653
14,548
29,792
29,215
35,065
36,190
17,579
16,704
18,015
34,170
20,501
36,480
13,408
29,915
27,471
28,903
27,741
26,700
26,631
28,014
27,798
27,729
26,235
28,016
29,585
30,592
29,974
29,755
33,269
34,812
41,188
59,802
48,412
79,819
188,456
209,401
209,401188,45679,81948,41259,80241,18834,81233,26929,75529,97430,59229,58528,01626,23527,72927,79828,01426,63126,70027,74128,90327,47129,91513,40836,48020,50134,17018,01516,70417,57936,19035,06529,21529,79214,54814,65314,99415,01615,18815,42815,24015,40810,21110,2369,8779,96210,66610,2938,9789,42612,1443,1213,1112,9903,0003,0193,0483,006362391424335368397400432229264300336370166187209226245269287117,581,00056,636,000114,146,00020,884,00023,205,0000000000000000
       Other Assets 
0
1,190,257,000
1,168,845,000
1,260,602,000
1,458,389,000
3,273,257,000
11,609,181,000
11,254,042,000
11,194,991,000
11,020,680,000
11,059,772,000
12,041,089,000
12,041,089,000
12,876,295,000
13,515,220,000
5,991,059,000
5,803,223,000
6,551,007,000
15,604
16,848
17,548
18,444
19,301
18,403
19,306
20,224
20,280
19,352
19,721
20,135
20,563
30,553
29,119
29,053
29,055
28,691
27,821
38,101
40,015
23,542
26,329
36,275
49,719
46,608
57,178
71,857
85,459
83,402
64,303
76,065
92,400
95,182
116,460
156,081
224,636
220,627
229,520
222,126
169,607
189,820
223,905
247,523
115,697
116,540
107,436
110,941
187,133
203,452
199,181
204,777
194,461
165,089
112,250
195,647
56,127
41,735
39,158
36,176
31,026
35,933
36,049
19,879
24,862
5,549
25,079
26,043
37,511
25,643
47,806
133,608
145,658
0
629,631
0
0
0
000629,6310145,658133,60847,80625,64337,51126,04325,0795,54924,86219,87936,04935,93331,02636,17639,15841,73556,127195,647112,250165,089194,461204,777199,181203,452187,133110,941107,436116,540115,697247,523223,905189,820169,607222,126229,520220,627224,636156,081116,46095,18292,40076,06564,30383,40285,45971,85757,17846,60849,71936,27526,32923,54240,01538,10127,82128,69129,05529,05329,11930,55320,56320,13519,72119,35220,28020,22419,30618,40319,30118,44417,54816,84815,6046,551,007,0005,803,223,0005,991,059,00013,515,220,00012,876,295,00012,041,089,00012,041,089,00011,059,772,00011,020,680,00011,194,991,00011,254,042,00011,609,181,0003,273,257,0001,458,389,0001,260,602,0001,168,845,0001,190,257,0000
> Total Liabilities 
0
110,522,010,000
127,855,748,000
144,117,355,000
176,419,414,000
215,318,100,000
245,013,997,000
249,678,380,000
304,823,961,000
323,102,307,000
362,882,886,000
419,167,383,000
419,167,383,000
333,912,576,000
310,463,145,000
285,990,837,000
323,350,741,000
283,742,243,000
275,507
265,594
258,929
223,457
204,508
285,404
288,264
332,968
330,283
391,817
342,375
329,878
374,253
451,860
510,196
379,239
423,433
423,334
441,277
424,153
430,183
544,254
458,439
524,900
593,220
493,525
626,992
595,916
702,492
802,485
866,835
1,015,563
1,027,426
1,030,304
1,087,003
1,269,227
1,340,963
1,444,403
1,458,044
1,644,663
1,970,725
2,219,578
2,300,639
2,609,286
2,788,324
3,020,218
2,861,435
2,839,416
3,418,624
3,480,759
3,834,004
3,993,641
4,480,375
4,346,948
4,340,130
5,036,793
4,145,651
4,760,486
4,548,693
4,798,983
5,145,196
5,437,431
6,334,158
6,496,574
6,916,435
7,434,036
8,398,588
8,316,572
11,853,401
17,259,711
16,037,431
16,019,642
15,178,685
16,397,284
17,711,598
19,204,661
23,121,272
27,276,176
27,276,17623,121,27219,204,66117,711,59816,397,28415,178,68516,019,64216,037,43117,259,71111,853,4018,316,5728,398,5887,434,0366,916,4356,496,5746,334,1585,437,4315,145,1964,798,9834,548,6934,760,4864,145,6515,036,7934,340,1304,346,9484,480,3753,993,6413,834,0043,480,7593,418,6242,839,4162,861,4353,020,2182,788,3242,609,2862,300,6392,219,5781,970,7251,644,6631,458,0441,444,4031,340,9631,269,2271,087,0031,030,3041,027,4261,015,563866,835802,485702,492595,916626,992493,525593,220524,900458,439544,254430,183424,153441,277423,334423,433379,239510,196451,860374,253329,878342,375391,817330,283332,968288,264285,404204,508223,457258,929265,594275,507283,742,243,000323,350,741,000285,990,837,000310,463,145,000333,912,576,000419,167,383,000419,167,383,000362,882,886,000323,102,307,000304,823,961,000249,678,380,000245,013,997,000215,318,100,000176,419,414,000144,117,355,000127,855,748,000110,522,010,0000
   > Total Current Liabilities 
0
95,100,146,000
110,032,172,000
123,794,488,000
144,757,554,000
179,071,888,000
203,740,905,000
157,920,675,000
265,107,532,000
204,229,636,000
318,920,814,000
395,397,649,000
395,397,649,000
246,316,175,000
148,926,785,000
122,703,065,000
136,021,176,000
97,074,725,000
92,600
107,387
106,091
73,119
55,583
133,117
125,839
143,900
150,717
220,047
177,019
160,053
205,766
266,281
327,415
191,838
215,062
217,793
247,381
240,875
248,047
373,259
295,644
354,230
396,992
280,418
404,357
320,368
396,523
400,527
385,682
486,915
465,891
469,081
464,601
592,402
583,296
643,304
594,910
639,249
854,051
838,508
910,486
1,107,198
1,247,552
1,409,826
1,214,655
1,224,610
1,639,130
1,776,552
2,191,328
2,418,818
2,859,825
2,761,213
2,616,089
3,012,513
2,105,625
2,870,784
2,619,169
2,863,280
3,153,937
3,522,152
4,321,719
4,406,515
4,818,318
5,289,634
6,443,018
6,487,050
9,590,469
15,009,198
13,723,730
13,817,836
12,632,234
14,113,226
14,916,039
16,756,833
19,225,846
22,488,904
22,488,90419,225,84616,756,83314,916,03914,113,22612,632,23413,817,83613,723,73015,009,1989,590,4696,487,0506,443,0185,289,6344,818,3184,406,5154,321,7193,522,1523,153,9372,863,2802,619,1692,870,7842,105,6253,012,5132,616,0892,761,2132,859,8252,418,8182,191,3281,776,5521,639,1301,224,6101,214,6551,409,8261,247,5521,107,198910,486838,508854,051639,249594,910643,304583,296592,402464,601469,081465,891486,915385,682400,527396,523320,368404,357280,418396,992354,230295,644373,259248,047240,875247,381217,793215,062191,838327,415266,281205,766160,053177,019220,047150,717143,900125,839133,11755,58373,119106,091107,38792,60097,074,725,000136,021,176,000122,703,065,000148,926,785,000246,316,175,000395,397,649,000395,397,649,000318,920,814,000204,229,636,000265,107,532,000157,920,675,000203,740,905,000179,071,888,000144,757,554,000123,794,488,000110,032,172,00095,100,146,0000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,994,989
532,570
459,514
425,643
458,316
549,263
473,138
478,152
454,460
440,551
426,473
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000426,473440,551454,460478,152473,138549,263458,316425,643459,514532,5701,994,98900000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,994,989
532,570
459,514
425,643
458,316
549,263
473,138
478,152
454,460
440,551
426,473
595,123
861,431
981,905
714,537
640,355
699,077
729,558
1,034,516
1,093,387
740,580
752,564
1,143,172
1,224,679
1,037,987
2,425,058
1,805,089
1,453,377
1,453,3771,805,0892,425,0581,037,9871,224,6791,143,172752,564740,5801,093,3871,034,516729,558699,077640,355714,537981,905861,431595,123426,473440,551454,460478,152473,138549,263458,316425,643459,514532,5701,994,98900000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
40,945,842,000
39,188,655,000
41,104,441,000
32,989,108,000
41,017,284,000
58,557,272,000
27,995,576,000
73,229,981,000
42,235,214,000
74,847,813,000
86,487,843,000
86,487,843,000
76,059,811,000
27,987,876,000
24,312,195,000
14,115,929,000
10,237,017,000
14,640
16,909
19,329
15,765
17,878
20,625
24,902
29,898
40,439
37,024
32,976
41,057
51,991
37,426
42,172
93,689
86,911
57,720
92,248
67,262
88,420
75,519
87,904
85,318
67,797
57,082
62,026
88,920
119,648
113,826
163,321
159,833
172,581
105,192
111,377
172,844
173,526
160,146
201,935
205,689
262,751
186,165
295,418
612,575
766,537
612,594
552,227
594,469
670,075
893,037
1,046,056
1,138,742
1,398,317
1,289,789
1,430,601
2,049,432
1,367,331
1,570,832
1,635,714
2,091,706
2,259,399
2,363,526
2,417,751
2,108,152
2,518,507
2,832,332
3,315,530
3,806,074
6,081,805
8,462,172
8,319,766
9,921,523
7,657,193
7,117,790
9,339,946
8,397,956
10,834,169
13,051,377
13,051,37710,834,1698,397,9569,339,9467,117,7907,657,1939,921,5238,319,7668,462,1726,081,8053,806,0743,315,5302,832,3322,518,5072,108,1522,417,7512,363,5262,259,3992,091,7061,635,7141,570,8321,367,3312,049,4321,430,6011,289,7891,398,3171,138,7421,046,056893,037670,075594,469552,227612,594766,537612,575295,418186,165262,751205,689201,935160,146173,526172,844111,377105,192172,581159,833163,321113,826119,64888,92062,02657,08267,79785,31887,90475,51988,42067,26292,24857,72086,91193,68942,17237,42651,99141,05732,97637,02440,43929,89824,90220,62517,87815,76519,32916,90914,64010,237,017,00014,115,929,00024,312,195,00027,987,876,00076,059,811,00086,487,843,00086,487,843,00074,847,813,00042,235,214,00073,229,981,00027,995,576,00058,557,272,00041,017,284,00032,989,108,00041,104,441,00039,188,655,00040,945,842,0000
       Other Current Liabilities 
0
19,954,562,000
19,258,472,000
25,818,629,000
38,869,505,000
50,314,318,000
68,218,556,000
73,135,993,000
103,974,004,000
95,838,242,000
131,702,625,000
148,756,547,000
148,756,547,000
104,418,264,000
103,459,788,000
80,067,861,000
99,183,525,000
64,961,194,000
66,254
78,468
74,506
44,633
26,959
99,129
86,039
101,580
96,603
169,636
130,941
106,413
135,287
203,928
251,649
71,036
93,389
110,386
121,452
108,509
80,528
235,396
84,229
117,193
168,476
114,297
261,384
160,367
178,291
246,096
151,691
185,051
209,320
273,383
262,779
260,006
211,913
328,508
269,152
291,654
369,469
451,443
357,631
191,698
148,304
449,357
321,075
233,847
468,669
361,242
593,119
703,475
954,398
1,010,679
640,630
362,399
165,778
19,954
29,984
13,895
409,110
517,162
964,709
1,236,243
1,493,703
1,762,459
2,370,525
1,898,018
2,385,294
5,371,037
4,576,405
3,040,529
3,655,275
117,121
4,304,007
144,274
91
208,098
208,09891144,2744,304,007117,1213,655,2753,040,5294,576,4055,371,0372,385,2941,898,0182,370,5251,762,4591,493,7031,236,243964,709517,162409,11013,89529,98419,954165,778362,399640,6301,010,679954,398703,475593,119361,242468,669233,847321,075449,357148,304191,698357,631451,443369,469291,654269,152328,508211,913260,006262,779273,383209,320185,051151,691246,096178,291160,367261,384114,297168,476117,19384,229235,39680,528108,509121,452110,38693,38971,036251,649203,928135,287106,413130,941169,63696,603101,58086,03999,12926,95944,63374,50678,46866,25464,961,194,00099,183,525,00080,067,861,000103,459,788,000104,418,264,000148,756,547,000148,756,547,000131,702,625,00095,838,242,000103,974,004,00073,135,993,00068,218,556,00050,314,318,00038,869,505,00025,818,629,00019,258,472,00019,954,562,0000
   > 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,889,702
1,929,524
1,935,703
1,991,259
1,915,280
2,012,440
2,090,059
2,098,117
2,144,402
1,955,570
1,829,522
2,262,931
2,250,513
2,313,701
2,201,806
2,546,450
2,284,058
2,795,558
2,447,828
3,895,427
4,787,272
4,787,2723,895,4272,447,8282,795,5582,284,0582,546,4502,201,8062,313,7012,250,5132,262,9311,829,5221,955,5702,144,4022,098,1172,090,0592,012,4401,915,2801,991,2591,935,7031,929,5241,889,702000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
10,677,287,000
14,716,868,000
15,774,102,000
27,510,445,000
32,426,163,000
24,648,979,000
76,340,531,000
22,478,128,000
115,829,929,000
27,057,981,000
23,020,589,000
23,020,589,000
51,002,160,000
113,800,912,000
116,367,253,000
100,288,090,000
102,478,395,000
110,266
87,683
87,655
87,966
88,841
84,883
85,744
83,730
81,857
80,097
78,989
77,091
74,557
77,080
73,463
89,144
89,956
89,635
89,216
87,715
87,160
86,556
70,725
72,579
72,229
69,934
69,034
79,307
81,898
85,751
77,267
79,067
99,338
101,306
104,668
109,461
111,521
119,229
121,549
124,112
124,862
137,057
133,078
131,573
145,960
152,431
156,583
168,135
179,261
188,535
203,390
209,928
216,609
224,022
232,159
250,815
547,656
454,506
470,907
480,208
462,925
427,417
437,310
431,269
564,849
616,938
638,607
671,784
688,183
777,921
819,987
867,755
1,206,897
0
1,397,454
0
0
0
0001,397,45401,206,897867,755819,987777,921688,183671,784638,607616,938564,849431,269437,310427,417462,925480,208470,907454,506547,656250,815232,159224,022216,609209,928203,390188,535179,261168,135156,583152,431145,960131,573133,078137,057124,862124,112121,549119,229111,521109,461104,668101,30699,33879,06777,26785,75181,89879,30769,03469,93472,22972,57970,72586,55687,16087,71589,21689,63589,95689,14473,46377,08074,55777,09178,98980,09781,85783,73085,74484,88388,84187,96687,65587,683110,266102,478,395,000100,288,090,000116,367,253,000113,800,912,00051,002,160,00023,020,589,00023,020,589,00027,057,981,000115,829,929,00022,478,128,00076,340,531,00024,648,979,00032,426,163,00027,510,445,00015,774,102,00014,716,868,00010,677,287,0000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,835
0
16,505
0
16,743
-169
0
0
0
0
0
0
0
2,096
15,052
-1,860
14,713
14,544
14,375
0
0
0
13,699
0
0
0
0
0
0000013,69900014,37514,54414,713-1,86015,0522,0960000000-16916,743016,505016,83500000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
28,440,142,000
38,073,947,000
27,073,674,000
2,104,423,000
0
0
0
0
0
0
0
0
0
2,935,604,000
45,301,327,000
191,637,403,000
218,007,081,000
253,102,536,000
295,793
334,944
334,325
335,105
329,164
320,885
343,521
387,721
428,533
454,361
460,050
478,834
510,248
534,003
637,805
699,320
861,567
840,789
815,091
790,568
789,288
796,045
831,846
825,356
810,372
856,946
908,308
990,032
994,541
1,069,663
1,088,521
1,135,426
1,143,556
1,191,207
1,156,055
1,187,362
1,243,441
1,343,684
1,442,933
1,482,689
1,570,646
1,393,837
1,383,795
1,268,776
2,348,997
2,347,061
2,379,812
2,355,942
2,237,501
2,231,218
2,333,161
2,409,187
2,447,551
2,682,618
2,887,311
2,934,918
4,087,116
4,154,616
4,111,574
4,150,692
3,880,883
3,719,138
3,591,370
3,462,627
3,903,094
4,404,469
5,209,648
5,911,391
9,961,569
10,928,061
10,855,646
10,826,297
11,461,246
12,131,838
10,669,559
11,697,538
36,843,891
42,102,312
42,102,31236,843,89111,697,53810,669,55912,131,83811,461,24610,826,29710,855,64610,928,0619,961,5695,911,3915,209,6484,404,4693,903,0943,462,6273,591,3703,719,1383,880,8834,150,6924,111,5744,154,6164,087,1162,934,9182,887,3112,682,6182,447,5512,409,1872,333,1612,231,2182,237,5012,355,9422,379,8122,347,0612,348,9971,268,7761,383,7951,393,8371,570,6461,482,6891,442,9331,343,6841,243,4411,187,3621,156,0551,191,2071,143,5561,135,4261,088,5211,069,663994,541990,032908,308856,946810,372825,356831,846796,045789,288790,568815,091840,789861,567699,320637,805534,003510,248478,834460,050454,361428,533387,721343,521320,885329,164335,105334,325334,944295,793253,102,536,000218,007,081,000191,637,403,00045,301,327,0002,935,604,0000000000002,104,423,00027,073,674,00038,073,947,00028,440,142,000
   Common Stock
0
40,000,000,000
40,000,000,000
40,000,000,000
40,000,000,000
40,000,000,000
40,000,000,000
40,000,000,000
40,000,000,000
40,000,000,000
44,249,560,000
44,249,560,000
44,249,560,000
44,249,560,000
46,675,353,000
206,771,813,000
206,771,813,000
206,771,813,000
206,772
206,772
550,000
550,000
550,000
550,000
550,000
550,000
550,000
550,000
550,000
550,000
550,000
550,000
550,000
550,000
550,000
550,000
878,756
878,756
878,756
878,756
878,756
878,756
878,756
878,756
878,756
878,756
878,756
878,756
878,756
878,756
878,756
878,756
1,055,000
1,055,000
1,055,000
1,055,000
1,055,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
1,140,000
0
1,140,000
0
0
0
0001,140,00001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,140,0001,055,0001,055,0001,055,0001,055,0001,055,000878,756878,756878,756878,756878,756878,756878,756878,756878,756878,756878,756878,756878,756878,756878,756878,756550,000550,000550,000550,000550,000550,000550,000550,000550,000550,000550,000550,000550,000550,000550,000550,000206,772206,772206,771,813,000206,771,813,000206,771,813,00046,675,353,00044,249,560,00044,249,560,00044,249,560,00044,249,560,00040,000,000,00040,000,000,00040,000,000,00040,000,000,00040,000,000,00040,000,000,00040,000,000,00040,000,000,00040,000,000,0000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000-79,98000000-79,282-79,282-79,28200000000000000000000000000000000-25,850000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
798,769
795,692
759,841
836,742
754,461
751,385
1,573,783
1,564,257
1,543,778
1,533,992
1,515,029
1,505,234
1,473,963
1,464,320
1,438,029
1,428,604
1,304,730
1,281,103
3,605,449
3,366,266
3,092,489
2,927,845
2,974,578
0
1,161,056
0
0
0
0001,161,05602,974,5782,927,8453,092,4893,366,2663,605,4491,281,1031,304,7301,428,6041,438,0291,464,3201,473,9631,505,2341,515,0291,533,9921,543,7781,564,2571,573,783751,385754,461836,742759,841795,692798,76900000000000000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in TRY. All numbers in thousands.