Industrials / Airports & Air ServicesIstanbul
$1687.00
+28.00 (+1.69%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.0B · quality 56.7/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
43/100
C
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$41.0B
P/E
12.4x
↓EV/EBITDA
8.9x
↓ROE
43.3%
↑Gross Margin
34.4%
↑Debt/Equity
1.28
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+44.3%
FCF CAGR
-5.9%
FCF margin
6.1%
FCF / Net income
0.31x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $18.23B · net income $3.64B · FCF $1.12B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $18.23B | $18.23B | $12.70B | $10.86B | $6.07B |
| Net Income | $3.64B | $3.64B | $3.57B | $1.67B | $1.08B |
| EBITDA | $5.36B | $5.36B | $4.36B | $3.64B | $2.03B |
| EPS | 149.70 | 149.70 | 146.80 | 68.60 | 44.40 |
| Gross Margin | 34.4% | 34.4% | 34.6% | 33.8% | 35.7% |
| Operating Margin | 22.8% | 22.8% | 23.8% | 23.2% | 25.8% |
| Net Margin | 20.0% | 20.0% | 28.1% | 15.3% | 17.8% |
| Balance Sheet | |||||
| Debt/Equity | 1.28 | 1.28 | 0.91 | 1.34 | 1.08 |
| Current Ratio | 1.26 | 1.26 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.12B | $1.12B | $3.46B | $1.98B | $1.34B |
| Returns | |||||
| ROE | 43.3% | 43.3% | 49.9% | 36.0% | 38.7% |
| Valuation | |||||
| P/E | 12.43 | 12.43 | 13.24 | 12.47 | 15.03 |
| EV/EBITDA | 8.94 | 8.94 | 11.33 | 6.49 | 8.53 |
| P/B | 4.88 | 4.88 | 6.61 | 4.48 | 5.81 |
| Growth & Yield | |||||
| Revenue Growth | 43.5% | 43.5% | 16.9% | 78.9% | — |
| EPS Growth | 2.0% | 2.0% | 114.0% | 54.5% | — |
| Dividend Yield | 6.2% | 6.2% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.0%
EPS terminal req.
$149.69
Spread vs growth
2.0%
5Y implied EPS CAGR
3.9%
EPS terminal req.
$181.13
Spread vs growth
-1.9%
10Y implied EPS CAGR
6.9%
EPS terminal req.
$291.71
Spread vs growth
-4.9%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+2.6%
Start / end P/E
11.9x → 11.3x
EPS bridge
146.80 → 149.70
Residual
-0.1%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.