OTCMKHOLY
Market cap13bUSD
Dec 20, Last price
24.95USD
1D
-4.45%
1Q
-6.76%
Jan 2017
28.48%
Name
Koc Holding AS
Chart & Performance
Profile
Koç Holding A.S., through its subsidiaries, engages in the energy, automotive, consumer durables, finance, and other businesses in Turkey and internationally. The company's energy business operates petroleum refineries; distributes petroleum products and liquefied petroleum gases; and generates electricity through hydroelectric, natural gas, coal, thermal, and solar power and other renewable plants. It serves customers under the Akpa, Aygaz, Lipetgaz, Mogaz, Pursu, Aygaz Dogalaz, Demir Export, Ditas, Opet Fuchs, Opet, THY Opet, Tupras, Elektra Bregenz, and Entek brand names. The company's automotive business provides light commercial vehicles, passenger cars, tractors, buses, and trucks, as well as offers automotive retailing and car rental services. It serves customers under the Ford, Koç Fiat Kredi, Otokar, Avis, Birmot, Budget, Otokoç, Otokoç Otomotiv, Otokoç Sigorta, Alfa Romeo, Ferrari, Fiat, Lancia, Maserati, Otoeksper, Tofas, Case IH, and TürkTraktör. The company's consumer durables business offers white goods, televisions, and air conditioners under the Arçelik, Beko, Leisure, Arctic, Altus, Grundig, Blomberg, Defy, Elektra Bregenz, Flavel, Arçelik LG, TEE, and WAT brand names. Its finance business provides various banking and financial products and services that include private banking, factoring, leasing, portfolio management, and credit cards under the Koçfinans, Yapi Kredi Bankasi, Token, akpakoc, Yapi Kredi Faktoring, Yapi Kredi, Yapi Kredi Leasing, Yapi Kredi Kültür Sanat Yayincilik, Yapi Kredi Portföy Yönetimi, Yapi Kredi Yatirim, and Yapi Kredi Koray brand names. The company's other business offers tomato products and pastes, canned pickles, and ketchups; and pasteurized milk, as well as do it yourself retailing, marina, tourism, and information technology services under various brand names. The company was founded in 1926 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 | 1,604,647,000 77.93% | 901,857,000 160.13% | 346,688,702 88.65% | |||||||
Cost of revenue | 1,386,042,000 | 743,890,000 | 299,785,310 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 218,605,000 | 157,967,000 | 46,903,392 | |||||||
NOPBT Margin | 13.62% | 17.52% | 13.53% | |||||||
Operating Taxes | 34,962,000 | 15,917,000 | 2,943,944 | |||||||
Tax Rate | 15.99% | 10.08% | 6.28% | |||||||
NOPAT | 183,643,000 | 142,050,000 | 43,959,448 | |||||||
Net income | 72,230,000 -38.90% | 118,220,000 351.48% | 26,184,772 107.27% | |||||||
Dividends | (9,521,000) | (4,843,000) | (1,769,874) | |||||||
Dividend yield | 2.65% | 2.28% | 2.46% | |||||||
Proceeds from repurchase of equity | (4,090,000) | 75,688,011 | ||||||||
BB yield | 1.93% | -105.17% | ||||||||
Debt | ||||||||||
Debt current | 422,984,000 | 225,952,000 | 123,510,529 | |||||||
Long-term debt | 253,860,000 | 156,402,000 | 165,428,460 | |||||||
Deferred revenue | 5,186,000 | 1,864,000 | 1,281,387 | |||||||
Other long-term liabilities | 51,122,000 | 31,254,000 | 23,104,129 | |||||||
Net debt | (350,399,000) | (19,865,000) | 13,930,607 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 339,016,000 | 115,479,000 | 50,664,147 | |||||||
CAPEX | (68,275,000) | (27,596,000) | (12,528,070) | |||||||
Cash from investing activities | (165,463,000) | (86,421,000) | (53,600,409) | |||||||
Cash from financing activities | (17,416,000) | (5,561,000) | 10,201,878 | |||||||
FCF | (19,185,000) | 120,191,683 | 30,118,322 | |||||||
Balance | ||||||||||
Cash | 570,048,000 | 306,722,000 | 207,252,178 | |||||||
Long term investments | 457,195,000 | 95,497,000 | 67,756,204 | |||||||
Excess cash | 947,010,650 | 357,126,150 | 257,673,947 | |||||||
Stockholders' equity | 627,148,000 | 246,241,000 | 120,147,554 | |||||||
Invested Capital | 773,809,000 | 394,986,000 | 304,848,102 | |||||||
ROIC | 31.42% | 40.60% | 17.63% | |||||||
ROCE | 15.44% | 24.48% | 10.97% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,535,008 | 2,535,898 | 2,535,898 | |||||||
Price | 141.80 69.41% | 83.70 194.93% | 28.38 38.78% | |||||||
Market cap | 359,464,075 69.36% | 212,254,659 194.93% | 71,968,787 38.78% | |||||||
EV | 278,608,075 | 290,234,659 | 143,363,352 | |||||||
EBITDA | 249,217,000 | 166,227,000 | 52,188,905 | |||||||
EV/EBITDA | 1.12 | 1.75 | 2.75 | |||||||
Interest | 26,166,000 | 14,825,000 | 7,206,134 | |||||||
Interest/NOPBT | 11.97% | 9.38% | 15.36% |