Valuation Aygaz

Stocks

Market Closed - Borsa Istanbul Other stock markets 18:09:42 04/08/2026 +03			5-day change	1st Jan Change
256.25 ^TRY	-1.06%		-3.85%	+28.83%

05-07	Aygaz Q1 net profit rises to 135 mln lira yoy	RE
05-06	Aygaz A.S. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	4,395	6,732	21,013	29,673	38,883	56,928	56,928	-
Change	-	53.17%	212.14%	41.21%	31.04%	46.41%	0%	-
Enterprise Value (EV)	4,999	7,591	21,013	28,519	37,039	56,928	57,062	57,674
Change	-	51.86%	176.81%	35.72%	29.88%	53.7%	0.24%	1.07%
P/E	-177x	10x	5.52x	4.98x	18.3x	-	12.2x	11.4x
PBR	1.9x	2.5x	-	-	-	-	-	-
PEG	-	-0x	0x	0.1x	-0.3x	-	-	1.67x
Capitalization / Revenue	0.43x	0.42x	0.56x	0.46x	0.48x	0.49x	0.52x	0.44x
EV / Revenue	0x	0x	0x	0x	0x	0.64x	0.52x	0.44x
EV / EBITDA	0x	0x	0x	0x	0x	18.8x	14.8x	14.2x
EV / EBIT	-	-	-	-	-	-	28,897,664x	27,488,363x
EV / FCF	0x	0x	-	0x	-0x	71.2x	-17.7x	59.4x
FCF Yield	5.8%	0.91%	-	13.4%	-6.96%	2.68%	-5.65%	1.68%
Dividend per Share ²	0.6824	0.6824	-	-	12.55	14.25	17.85	15.05
Rate of return	3.41%	2.23%	-	-	7.09%	5.5%	6.89%	5.81%
EPS ²	-0.1132	3.049	17.32	27.09	9.657	-	21.2	22.65
Distribution rate	-603%	22.4%	-	-	130%	-	84.2%	66.5%
Net sales ¹	10,145	15,893	37,507	64,835	81,773	89,658	110,238	130,133
EBITDA ¹	416.5	705.4	537.5	1,165	1,753	3,162	3,839	4,013
EBIT	288.3	418	342.6	349.6	622.9	-	1,970	2,071
Net income ¹	-24.89	670.1	4,733	5,954	2,123	4,997	4,660	6,383
Net Debt	603.5	859	-	-1,154	-1,843	-	134	746
Reference price ²	20.00	30.63	95.60	135.00	176.90	259.00	259.00	259.00
Nbr of stocks (in thousands)	219,801	219,801	219,801	219,801	219,801	219,801	219,801	-
Announcement Date	2/11/21 A	2/16/22 A	2/8/23 A	3/4/24 A	2/17/25 A	2/10/26 A	-	-

¹TRY in Million²TRY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AYGAZ	-	-	-	5.5%	1.2B
EXXONMOBIL HOLDINGS CORPORATION	13.75x	1.65x	7x	2.68%	638B
RELIANCE INDUSTRIES LTD	20.48x	1.69x	9.87x	0.45%	187B
BP PLC	8.26x	0.63x	2.86x	4.62%	115B
MARATHON PETROLEUM CORPORATION	7.22x	0.77x	5.44x	1.32%	89.63B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.49x	0.31x	4.95x	6.44%	89.1B
VALERO ENERGY CORPORATION	7.95x	0.63x	5.02x	1.58%	88.55B
PHILLIPS 66	9.14x	0.63x	6.78x	2.45%	82.67B
SUNCOR ENERGY INC.	10.23x	1.96x	5.02x	2.57%	79.14B
IMPERIAL OIL LIMITED	13.09x	1.53x	8.26x	1.89%	62.58B
Average	11.18x	1.09x	6.13x	2.95%	143.23B
Weighted average by Cap.	12.73x	1.33x	6.63x	2.57%