OTCMAEBZY
Market cap3.95bUSD
Dec 20, Last price
1.28USD
1D
-3.18%
1Q
6.67%
Jan 2017
24.27%
Name
Anadolu Efes Biracilik ve Malt Sanayii AS
Chart & Performance
Profile
Anadolu Efes Biracilik ve Malt Sanayii Anonim Sirketi, together with its subsidiaries, engages in the production, bottling, distribution, and sale of beer, malt, and non-alcoholic beverages in Turkey and internationally. It operates in two segments, Beer Group and Soft Drinks. The company is also involved in the production, bottling, distribution, and sale of carbonated and still non-alcoholic beverages, fruit juice concentrates, purees and fresh fruit, and carbonated soft drinks under the Coca-Cola Company trademark; and filling of spring water beverages. In addition, it leases intellectual property and related products. The company was incorporated in 1966 and is based in Istanbul, Turkey.
Valuation
Title TRY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 159,877,208 76.65% | 90,504,179 130.31% | 39,296,008 46.94% | |||||||
Cost of revenue | 126,069,037 | 70,581,623 | 31,281,850 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 33,808,171 | 19,922,556 | 8,014,158 | |||||||
NOPBT Margin | 21.15% | 22.01% | 20.39% | |||||||
Operating Taxes | 7,910,992 | 3,298,278 | 1,435,655 | |||||||
Tax Rate | 23.40% | 16.56% | 17.91% | |||||||
NOPAT | 25,897,179 | 16,624,278 | 6,578,503 | |||||||
Net income | 22,128,939 266.29% | 6,041,289 155.20% | 2,367,266 62.49% | |||||||
Dividends | (2,244,344) | (2,973,713) | (2,210,945) | |||||||
Dividend yield | 2.76% | 7.41% | 12.61% | |||||||
Proceeds from repurchase of equity | (2,860,040) | |||||||||
BB yield | 3.51% | |||||||||
Debt | ||||||||||
Debt current | 22,788,415 | 11,870,095 | 6,474,697 | |||||||
Long-term debt | 37,986,512 | 26,606,775 | 15,275,566 | |||||||
Deferred revenue | 44,507 | 55,957 | 14,697 | |||||||
Other long-term liabilities | 1,179,599 | 2,077,722 | 1,580,331 | |||||||
Net debt | 18,981,252 | 14,608,014 | 11,489,086 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 22,332,110 | 12,770,288 | 8,072,534 | |||||||
CAPEX | (10,601,143) | (5,341,418) | (3,115,798) | |||||||
Cash from investing activities | (10,898,199) | (5,669,553) | (5,789,734) | |||||||
Cash from financing activities | (4,872,772) | 3,773,908 | (2,124,734) | |||||||
FCF | (4,649,304) | 9,242,055 | (2,230,518) | |||||||
Balance | ||||||||||
Cash | 41,578,914 | 24,495,265 | 10,271,931 | |||||||
Long term investments | 214,761 | (626,409) | (10,754) | |||||||
Excess cash | 33,799,815 | 19,343,647 | 8,296,377 | |||||||
Stockholders' equity | 124,182,137 | 56,518,262 | 39,064,893 | |||||||
Invested Capital | 156,370,358 | 72,508,697 | 51,342,634 | |||||||
ROIC | 22.63% | 26.85% | 16.35% | |||||||
ROCE | 16.14% | 20.17% | 12.43% | |||||||
EV | ||||||||||
Common stock shares outstanding | 592,105 | 592,105 | 592,105 | |||||||
Price | 137.50 102.95% | 67.75 128.73% | 29.62 27.78% | |||||||
Market cap | 81,414,474 102.95% | 40,115,132 128.73% | 17,538,158 27.78% | |||||||
EV | 165,715,899 | 85,709,030 | 49,644,655 | |||||||
EBITDA | 41,379,561 | 24,027,983 | 10,413,164 | |||||||
EV/EBITDA | 4.00 | 3.57 | 4.77 | |||||||
Interest | 8,224,700 | 2,937,685 | 1,091,827 | |||||||
Interest/NOPBT | 24.33% | 14.75% | 13.62% |