This material does not constitute investment advice and should not be viewed as a current or past recommendation or a solicitation of an offer to buy or sell any securities or to adopt any investment strategy.
Fundamental Analysis & Analyst Recommendations QMS Advisors FlexIndex Istanbul XU100 The Borsa Istanbul National 100 Index is a capitalization-weighted index composed of National Market
October 2013
Q M S Advisors .
.
Q.M.S Advisors | Avenue de la Gare, 1 1003 Lausanne | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
Valuation Measures I/II Market Capitalization & Asset Liability data Market Total Capitalization (in mio Daily Common Total Debt Preferred Currency USD) Volume (M) Shares (M) (USD) Stock (USD)
Minority Interest (USD)
Total Revenue Cash and Enterprise Equivalents Value (USD) (USD)
Tot. Rev. LFY
Est. Tot. Rev. - Tr. 12M
EBITDA
Earnings Per Share
Est. Tot. Est. Tot. Est. EBITDA - Est. EBITDA - Est. EBITDA Rev. - 2013 Rev. - 2014 EBITDA - LFY Tr. 12M 2013 2014 EPS - LFY
Price/Earnings ratio
Est. EPS Tr. 12M
Est. EPS 2013
Est. EPS 2014
P/E Ratio LFY
Est. P/E Ratio - Tr. 12M
Rev. Growth
EBITDA Growth
Est. Est. Est. Est. Est. P/E Est. P/E Revenue Revenue Est. EBITDA EBITDA Est. EBITDA Ratio - 2013 Ratio - 2014 Growth - 1Y Growth - 5Y Growth - 1Y Growth - 5Y Margin -
S&P LT Credit Rating -
S&P LT Credit Rating Date
Moody's LT Credit Moody's LT Credit Rating Rating Date
S&P 500 INDEX
USD
15589099
2072.157
1117
1117
203
219
219
104.06
110.23
110.23
16.29
16.29
15.38
15.38
18.48
Euro Stoxx 50 Pr
EUR
2984944
6002.296
4677
4677
776
790
790
234.33
302.66
302.66
22.82
20.47
17.67
17.67
21.66
NIKKEI 225
JPY
2857793
203.0095
197
197
19
22
22
6.11
8.07
8.07
0.25
0.24
0.19
0.19
0.12
FTSE 100 INDEX
GBP
2928075
12748.62
10012
10012
1524
1661
1661
538.12
807.42
807.42
31.40
24.43
20.93
20.93
22.98
SWISS MARKET INDEX
CHF
1120741
11464.75
4198
4198
969
861
861
454.08
567.77
567.77
21.44
18.26
17.14
17.14
24.51
S&P/TSX COMPOSITE INDEX
CAD
1697982
17615.94
7406
7406
1859
1968
1968
732.48
803.81
803.81
16.58
16.59
15.11
15.11
24.14
S&P/ASX 200 INDEX
AUD
1366032
6451.078
2681
2681
547
684
684
215.80
320.53
320.53
21.50
17.78
14.48
14.48
19.99
HANG SENG INDEX
HKD
1793920
3572.425
1668
1668
376
393
393
278.61
269.06
269.06
1.39
1.48
1.43
1.43
2.98
MSCI EM
USD
7592957
1394.039
983
983
191
180
180
84.97
88.32
88.32
11.89
12.19
11.44
11.44
19.60
TURKIYE GARANTI BANKASI
TRY
16558
57742
4197
23
0
0
13
8754
9029
5441
5967
-
-
-
-
-
0.44
0.44
0.47
4.43
-
4.45
4.16
7.12
97.42
-
-
-
BB+
05.04.2013
Baa2
03.07.2012
AKBANK T.A.S.
TRY
14739
46052
4000
23
0
0
10
7218
7730
4553
4869
-
-
-
-
-
0.46
0.40
0.42
3.96
-
4.57
4.37
10.75
2.81
-
-
-
NR
15.07.2008
Baa2
03.07.2012
TURKIYE HALK BANKASI
TRY
9162
18562
1250
8
0
0
7
5655
5905
3074
3358
-
-
-
-
-
1.11
1.02
1.04
3.28
-
3.54
3.48
11.93
4.86
-
-
-
-
-
Baa2
20.07.2012
HACI OMER SABANCI HOLDING
TRY
9863
3835
2040
12
0
7
6
19.89
5740
4827
13023
14546
2277
2782
-
-
-
0.55
0.49
0.55
4.38
-
4.88
4.35
-23.91
1.10
4.66
4.40
28.54
-
-
-
-
BIM BIRLESIK MAGAZALAR AS
TRY
6255
702
304
0
0
0
0
6.08
4906
5326
5820
6922
243
265
52
52
-
0.59
0.67
0.78
17.31
-
15.30
13.12
10.39
10.79
7.79
12.41
2.46
-
-
-
-
TURKIYE IS BANKASI-C
TRY
11928
38958
4500
20
0
1
10
11091
11159
5112
5410
-
-
-
-
-
0.39
0.35
0.36
3.36
-
3.78
3.67
10.27
3.78
-
-
-
BB+
05.04.2013
Baa2
03.07.2012
TURKCELL ILETISIM HIZMET AS
TRY
12966
9887
2200
2
0
0
3
10.94
5204
5499
5636
6001
1605
1700
-
-
-
0.49
0.50
0.53
6.01
-
5.81
5.47
6.01
2.80
5.59
-0.46
15.31
BB+
19.11.2008
-
-
TURK HAVA YOLLARI AO
TRY
5263
26562
1380
4
0
0
1
9.31
7384
8153
9168
10696
1029
1256
-
-
-
0.43
0.41
0.50
4.44
-
4.62
3.75
12.97
12.44
39.92
8.88
7.63
-
-
-
-
TUPRAS-TURKIYE PETROL RAFINE
TRY
5296
687
250
2
0
0
2
6.94
23294
21236
21156
22279
694
572
194
194
-
2.58
2.10
2.04
4.06
-
4.99
5.14
6.68
5.12
-17.36
0.08
1.33
-
-
(P)Ba1
18.10.2012
KOC HOLDING AS
TRY
11705
5750
2536
6
0
4
4
19.32
42015
38038
39700
41218
3053
2268
-
-
-
0.45
0.47
0.51
5.09
-
4.84
4.48
10.70
2.37
-1.63
3.40
2.95
BBB-
11.04.2013
(P)Baa3
11.04.2013
ANADOLU EFES BIRACILIK VE
TRY
6862
427
592
1
0
0
1
8.88
3178
3850
4544
5129
607
677
306
306
-
2.49
1.08
0.62
2.30
-
5.29
9.24
17.22
12.17
15.04
5.55
8.71
BBB-
14.06.2012
(P)Baa3
10.10.2012
YAPI VE KREDI BANKASI
TRY
9688
31506
4347
14
0
0
10
6489
8142
3867
4175
-
-
-
-
-
0.34
0.29
0.28
3.22
-
3.78
3.90
8.79
13.71
-
-
-
BB+
05.04.2013
Baa2
04.07.2012
COCA-COLA ICECEK AS
TRY
6488
188
254
1
0
0
0
7.33
2047
2334
2584
3044
332
386
171
171
-
1.14
0.87
1.06
11.07
-
14.45
11.93
10.52
9.57
20.08
7.47
8.19
-
-
(P)Baa3
16.09.2013
TURK TELEKOMUNIKASYON AS
TRY
12169
2392
3500
3
0
0
0
15.84
6293
6471
6620
6892
2446
2392
-
-
-
0.29
0.31
0.36
5.96
-
5.55
4.85
3.18
2.82
2.12
2.40
18.30
-
-
-
-
TURKIYE VAKIFLAR BANKASI T-D
TRY
5708
31048
2500
11
0
0
7
5611
5948
3187
3518
-
-
-
-
-
0.33
0.30
0.32
3.39
-
3.72
3.52
12.99
5.49
-
-
-
BB+
05.04.2013
Baa2
04.07.2012
EREGLI DEMIR VE CELIK FABRIK
TRY
4438
23921
3500
2
0
0
1
5.53
4740
4870
4917
5321
511
766
125
125
-
0.10
0.12
0.12
6.51
-
5.44
5.18
3.61
3.96
-25.03
-1.00
7.79
B+
28.06.2013
-
-
ENKA INSAAT VE SANAYI AS
TRY
9509
3988
3200
0
0
0
2
8.16
5100
5845
5798
6202
659
847
212
212
-
0.18
0.20
0.22
8.25
-
7.36
6.71
11.08
4.57
-0.89
2.62
7.17
-
-
-
-
TAV HAVALIMANLARI HOLDING AS
TRY
2564
1453
363
2
0
0
0
4.06
1271
1342
1554
1743
239
256
178
178
-
0.41
0.53
0.65
8.56
-
6.65
5.38
12.84
6.85
18.58
2.25
9.44
-
-
-
-
ARCELIK AS
TRY
3932
690
676
2
0
0
1
5.30
5228
5184
5634
6293
511
518
281
281
-
0.38
0.45
0.53
7.60
-
6.35
5.44
12.44
4.53
8.73
4.59
4.95
BB+
14.03.2013
-
-
FORD OTOMOTIV SANAYI AS
TRY
4832
334
351
1
0
0
0
5.45
4838
5094
5347
6135
372
388
-
-
-
1.10
0.97
1.09
6.20
-
7.00
6.23
-3.21
5.19
-6.84
-0.68
3.77
-
-
-
-
EMLAK KONUT GAYRIMENKUL YATI
TRY
3380
5822
2500
0
0
0
1
2.75
498
859
849
929
196
327
95
95
-
0.19
0.16
0.16
3.52
-
4.19
4.06
19.90
-
61.67
-
24.14
-
-
-
-
TOFAS TURK OTOMOBIL FABRIKA
TRY
3046
1801
500
1
0
0
1
3.21
3321
3365
3554
4004
413
407
-
-
-
0.44
0.47
0.52
6.93
-
6.39
5.84
-4.26
2.28
2.83
13.28
5.99
-
-
-
KOZA ALTIN ISLETMELERI AS
TRY
2424
707
153
0
0
0
0
2.02
517
445
460
544
400
335
331
331
-
1.74
1.71
1.88
4.52
-
4.61
4.18
14.59
-
15.16
23.58
37.35
-
-
-
-
TURK SISE VE CAM FABRIKALARI
TRY
2163
3174
1571
1
0
0
1
3.37
2646
2688
2901
3357
465
411
-
-
-
0.08
0.13
0.16
8.81
-
5.44
4.36
3.62
3.84
-12.17
2.88
7.58
BB+
24.04.2013
(P)Ba1
24.04.2013
ULKER BISKUVI SANAYI AS
TRY
2337
663
342
1
0
0
1
2.58
1159
1251
1314
1446
108
130
-
-
-
0.23
0.27
0.35
14.64
-
12.36
9.67
14.92
6.45
90.15
8.38
5.15
-
-
-
-
PETKIM PETROKIMYA HOLDING AS
TRY
1347
5641
1000
0
0
0
0
1.36
2154
1943
2165
2389
6
60
-
-
-
0.03
0.04
0.07
20.30
-
18.71
8.98
5.82
4.85
-43.90
-21.17
1.54
-
-
-
-
TURKIYE SINAI KALKINMA BANK
TRY
1152
2940
1300
4
0
0
0
350
351
265
300
-
-
-
-
-
0.12
0.12
0.14
3.58
-
3.53
3.17
4.80
8.05
-
-
-
-
-
-
-
ASYA KATILIM BANKASI AS
TRY
851
7291
900
1
0
0
2
1144
1213
752
891
-
-
-
-
-
0.10
0.13
0.16
4.73
-
3.70
2.90
11.61
6.45
-
-
-
-
-
-
-
TURK TRAKTOR VE ZIRAAT MAKIN
TRY
1559
270
53
0
0
0
0
1.60
978
939
1077
1184
155
148
-
-
-
2.22
2.62
2.82
6.52
-
5.53
5.14
4.77
13.44
-1.49
12.31
7.79
-
-
-
-
KARDEMIR KARABUK DEMIR-CL D
TRY
799
36027
1055
0
0
0
0
1.08
835
818
787
932
153
121
43
43
-
0.03
0.05
0.09
8.07
-
5.95
3.18
3.15
6.79
0.82
4.17
7.35
-
-
-
-
KOZA ANADOLU METAL MADENCILI
TRY
792
7596
388
0
0
0
1
0.70
586
523
526
604
366
290
305
305
-
0.65
0.22
0.24
1.54
-
4.58
4.27
16.29
20.68
12.74
25.43
27.49
-
-
-
-
DOGAN SIRKETLER GRUBU HLDGS
TRY
1068
6534
2450
1
0
0
1
1.60
1563
1639
1687
1831
165
214
-
-
-
0.01
0.02
0.03
28.80
-
13.62
7.78
4.99
-6.33
14.36
-4.77
6.46
-
-
-
-
AYGAZ AS
TRY
1343
115
300
0
0
0
0
1.37
2767
2823
2918
3073
121
126
-
-
-
0.43
0.42
0.46
5.19
-
5.23
4.86
1.18
5.57
2.36
-0.58
2.20
-
-
-
-
ASELSAN ELEKTRONIK SANAYI
TRY
2174
1026
500
0
0
0
0
2.31
809
901
979
1137
125
-
183
183
-
0.11
0.30
0.37
20.17
-
7.21
5.84
4.32
13.61
-6.44
4.55
-
-
-
-
-
TEKFEN HOLDING AS
TRY
837
2228
370
0
0
0
1
0.66
2019
1988
2005
2098
140
50
8
8
-
0.21
0.23
0.30
5.40
-
4.89
3.78
13.34
5.87
-12.85
3.70
1.25
-
-
-
-
AKSA AKRILIK KIMYA SANAYII
TRY
782
453
185
0
0
0
0
0.86
805
786
796
837
97
108
-
-
-
0.31
0.35
0.30
6.75
-
5.93
6.90
-1.48
6.64
0.70
16.46
6.80
-
-
-
-
MIGROS TICARET A.S
TRY
1495
789
178
1
0
0
1
2.21
3211
3361
3592
4014
199
200
-
-
-
-0.48
0.18
0.42
-
-
23.00
9.93
6.28
3.82
3.21
2.16
2.95
-
-
-
-
YAZICILAR HOLDING AS-A
TRY
1557
1779
160
0
0
0
1
2.26
681
739
805
904
227
149
-
-
-
2.58
0.68
1.03
1.87
-
7.10
4.68
12.90
5.43
32.29
10.27
10.01
-
-
-
-
DOGUS OTOMOTIV SERVIS VE TIC
TRY
952
1991
220
0
0
0
1.36
2542
2802
2895
3045
161
161
-
-
-
0.52
0.54
0.55
4.10
-
3.98
3.89
3.34
11.43
9.48
12.50
2.84
-
-
-
-
IPEK DOGAL ENERJI KAYNAKLARI
TRY
677
4717
260
0
0
1
1
0.84
586
531
577
666
352
291
341
341
-
0.10
0.21
0.24
13.35
-
6.20
5.48
14.94
21.51
10.14
25.60
27.13
-
-
-
-
TRAKYA CAM SANAYII AS
TRY
844
4513
710
0
0
0
0
0.87
619
603
683
872
100
89
-
-
-
0.04
0.07
0.11
15.14
-
8.31
5.55
-0.25
3.07
-21.38
-2.88
7.44
-
-
-
-
CIMSA CIMENTO SANAYI VE TIC
TRY
863
207
135
0
0
0
0
0.98
425
461
469
512
104
116
-
-
-
1.04
0.48
0.56
3.03
-
6.63
5.69
3.48
3.32
1.70
-0.19
12.50
-
-
-
-
BIZIM TOPTAN SATIS MAGAZALAR
TRY
517
40
40
0
0
0
0
0.50
978
1057
1144
1315
34
37
41
41
-
0.37
0.46
0.54
17.42
-
14.05
11.81
6.88
-
4.97
11.70
1.73
-
-
-
-
EIS ECZACIBASI ILAC VE SINAI
TRY
690
2192
548
0
0
0
0
0.39
538
558
8
12
-
-
-
0.06
10.50
-
5.78
4.89
-32.59
-8.60
1.10
-
-
-
-
IS GAYRIMENKUL YATIRIM ORTAK
TRY
415
2248
630
0
0
0
0
0.45
65
62
115
77
44
47
21
21
-
0.05
0.07
0.05
7.09
-
4.61
5.93
3.38
4.05
-2.45
3.93
37.79
-
-
-
-
OTOKAR OTOMOTIV VE SAVUNMA
TRY
734
141
24
0
0
0
0
0.87
497
633
613
590
60
77
39
39
-
1.95
1.96
2.25
7.78
-
7.72
6.72
6.34
17.58
13.03
10.10
6.01
-
-
-
-
AKSA ENERJI URETIM AS
TRY
896
785
613
1
0
0
0
1.42
912
875
921
1065
160
137
24
24
-
0.02
0.05
0.10
29.63
-
13.28
6.96
20.20
-
5.22
-
8.00
-
-
-
-
IHLAS HOLDING
TRY
301
17351
790
0
0
0
0
0.48
323
389
1
0
-
-
-
-0.11
-
-
-0.37
7.52
-
-20.41
-0.06
-
-
-
-
AKFEN HOLDING AS
TRY
608
356
291
1
0
0
0
1.29
557
275
524
605
137
114
-
-
-
0.05
0.25
0.35
20.67
-
4.11
2.93
-8.37
-
1.13
21.48
14.35
-
-
-
-
ALARKO HOLDING
TRY
633
304
223
0
0
0
0
0.43
802
674
1060
1041
33
39
-
-
-
0.22
0.27
0.33
6.51
-
5.15
4.22
11.08
13.25
-26.14
2.93
2.85
-
-
-
-
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
-
Valuation Measures I/II Market Capitalization & Asset Liability data Market Total Capitalization (in mio Daily Common Total Debt Preferred Currency USD) Volume (M) Shares (M) (USD) Stock (USD)
Minority Interest (USD)
Total Revenue Cash and Enterprise Equivalents Value (USD) (USD)
Tot. Rev. LFY
Est. Tot. Rev. - Tr. 12M
EBITDA
Earnings Per Share
Est. Tot. Est. Tot. Est. EBITDA - Est. EBITDA - Est. EBITDA Rev. - 2013 Rev. - 2014 EBITDA - LFY Tr. 12M 2013 2014 EPS - LFY
Price/Earnings ratio
Est. EPS Tr. 12M
Est. EPS 2013
Est. EPS 2014
P/E Ratio LFY
Est. P/E Ratio - Tr. 12M
Rev. Growth
EBITDA Growth
Est. Est. Est. Est. Est. P/E Est. P/E Revenue Revenue Est. EBITDA EBITDA Est. EBITDA Ratio - 2013 Ratio - 2014 Growth - 1Y Growth - 5Y Growth - 1Y Growth - 5Y Margin -
S&P LT Credit Rating -
S&P LT Credit Rating Date
Moody's LT Credit Moody's LT Credit Rating Rating Date
S&P 500 INDEX
USD
15589099
2072.157
1117
1117
203
219
219
104.06
110.23
110.23
16.29
16.29
15.38
15.38
18.48
Euro Stoxx 50 Pr
EUR
2984944
6002.296
4677
4677
776
790
790
234.33
302.66
302.66
22.82
20.47
17.67
17.67
21.66
NIKKEI 225
JPY
2857793
203.0095
197
197
19
22
22
6.11
8.07
8.07
0.25
0.24
0.19
0.19
0.12
FTSE 100 INDEX
GBP
2928075
12748.62
10012
10012
1524
1661
1661
538.12
807.42
807.42
31.40
24.43
20.93
20.93
22.98
SWISS MARKET INDEX
CHF
1120741
11464.75
4198
4198
969
861
861
454.08
567.77
567.77
21.44
18.26
17.14
17.14
24.51
S&P/TSX COMPOSITE INDEX
CAD
1697982
17615.94
7406
7406
1859
1968
1968
732.48
803.81
803.81
16.58
16.59
15.11
15.11
24.14
S&P/ASX 200 INDEX
AUD
1366032
6451.078
2681
2681
547
684
684
215.80
320.53
320.53
21.50
17.78
14.48
14.48
19.99
HANG SENG INDEX
HKD
1793920
3572.425
1668
1668
376
393
393
278.61
269.06
269.06
1.39
1.48
1.43
1.43
2.98
MSCI EM
USD
7592957
1394.039
983
983
191
180
180
84.97
88.32
88.32
11.89
12.19
11.44
11.44
19.60
ANADOLU HAYAT EMEKLILIK
TRY
789
103
350
0
0
0
0
3.02
291
293
244
304
-
-
-
-
-
-
0.11
0.14
-
-
10.24
8.14
-2.55
-1.23
-
-
-
-
-
-
-
GUBRE FABRIKALARI TAS
TRY
608
1667
84
0
0
0
0
0.86
1103
1090
1161
1289
264
-
-
-
-
1.34
0.87
1.07
2.70
-
4.12
3.36
-1.08
10.17
-5.80
31.36
-
-
-
-
-
ANADOLU ANONIM TURK SIGORTA
TRY
319
1676
500
0
0
0
0
961
1214
1142
1287
-
-
-
-
-
-0.02
0.03
0.04
-
-
10.14
7.70
15.17
9.03
-
-
-
-
-
-
-
PARK ELEKTRIK URETIM MADENCI
TRY
417
913
149
0
0
0
0
0.31
131
121
140
182
79
65
21
21
-
0.26
0.35
0.45
5.44
-
3.99
3.09
26.52
19.22
28.93
14.97
26.74
-
-
-
-
DOGAN YAYIN HOLDING AS
TRY
664
2087
2000
1
0
0
0
1.56
1251
1286
1363
1455
164
-
-
-
-
0.00
0.02
0.02
76.34
-
6.91
6.64
-1.67
-0.48
5.04
2.09
-
-
-
-
-
AKENERJI ELEKTRIK URETIM AS
TRY
473
710
729
1
0
0
0
1.20
397
334
346
596
71
90
-
-
-
-0.08
0.01
0.02
-
-
58.98
15.45
21.40
6.16
17.58
-
13.30
-
-
-
-
TORUNLAR GAYRIMENKUL YATIRIM
TRY
839
379
500
1
0
0
0
1.33
112
122
336
231
61
62
163
163
-
0.26
0.36
0.37
3.16
-
2.33
2.25
19.40
-
30.21
-
25.27
-
-
-
-
NET HOLDING AS
TRY
435
744
366
0
0
0
0
0.60
53
68
146
-6
5
32
32
-
0.09
0.09
6.25
-
6.26
-3.35
9.36
-13.50
-
3.84
-
-
-
-
HALK GAYRIMENKUL YATRM ORTAK
TRY
417
4618
485
0
0
0
0
0.46
3
0.06
-
-
4.76
-35.52
-
-
-
-
-
-
-
-
SINPAS GAYRIMENKUL YATIRIM O
TRY
315
3579
600
0
0
0
0
0.52
299
0.11
5.05
-
2.46
-3.89
178.21
-33.45
-
5.17
-
-
-
-
BESIKTAS FUTBOL YATIRIMLAR
TRY
320
79637
110
0
0
0
0
0.37
73
TURK EKONOMI BANKASI
TRY
2577
144
2204
5
0
0
4
GOLTAS GOLLER BOLGESI CIMENT
TRY
179
339
7
0
0
0
0
BAGFAS BANDIRMA GUBRE FABRIK
TRY
179
261
9
0
0
0
0
GSD HOLDING
TRY
152
4444
250
0
0
0
0
ANADOLU CAM SANAYII AS
TRY
491
221
415
0
0
0
0
SEKERBANK
TRY
931
299
1000
1
0
0
1
KONYA CIMENTO SANAYII AS
TRY
606
20
5
0
0
0
0
KARTONSAN KARTON SANAYI
TRY
341
92
3
0
0
0
0
NETAS TELEKOMUNIKASYON AS
TRY
240
598
65
0
0
0
BRISA BRIDGESTONE SABANCI
TRY
801
754
305
0
0
GALATASARAY SPORTIF SINAI
TRY
184
337
9
0
BORUSAN MANNESMANN BORU SANA
TRY
462
53
28
0
GOODYEAR LASTIKLERI TURK AS
TRY
329
158
12
KARSAN OTOMOTIV
TRY
232
8322
TURCAS PETROL A.S.
TRY
318
GLOBAL YATIRIM HOLDING AS
TRY
FENERBAHCE FUTBOL ANONIM SIR
266
67
26
15
-
45
45
-
-
315
344
23
28
56
56
-
0.05
-18
-
-
-
-
-
-
-
-1.95
8.07
-
-
-
-
-
-
-
-
-
-
-
-
0.13
4.38
-
17.13
11.27
-
-
-
-
-
-
-
30
28
34
34
-
1.02
2.28
2.55
12.04
-
5.41
4.84
11.73
5.82
17.17
-3.18
9.35
-
-
-
-
18
9
17
17
-
-2.03
1.20
1.50
-
-
8.18
6.58
5.90
0.47
-29.63
-3.32
2.80
-
-
-
-
33
-
-
-
-
0.04
6.92
-
-
-
-
-
-
-
-
-
-
2495
2595
0.21
144
149
150
0.21
180
161
186
184
239 0.96
0.09
3.00
731
743
792
880
144
125
-
-
-
0.10
0.11
0.14
6.08
-
5.17
4.11
7.21
2.85
-3.84
1.61
8.34
-
-
-
-
1136
1101
627
714
-
-
-
-
-
0.12
0.12
0.13
3.81
-
4.00
3.45
13.67
3.75
-
-
-
-
-
(P)Ba1
03.04.2013
0.57
117
126
115
24
23
27
27
-
3.35
4.27
4.63
18.37
-
14.42
13.31
-0.30
4.23
-0.26
-3.07
9.18
-
-
-
-
0.32
105
102
19
15
-
-
-
4.24
14.02
-
0.40
5.11
-10.04
7.27
7.45
-
-
-
-
0
0.21
272
276
13
11
-
-
-
0.07
25.48
-
31.37
13.25
-0.36
-
1.89
-
-
-
-
0
0
1.08
705
713
102
125
-
-
-
-1.68
-
-
2.80
6.97
14.81
6.05
8.71
-
-
-
-
0
0
0
0.28
160
152
-3
5
-
-
-
-2.97
-
-
21.57
30.40
-
-
1.75
-
-
-
-
0
0
0
0.59
706
596
41
-
-
-
-
0.19
41.58
-
3.53
0.32
-11.26
3.17
-
-
-
-
-
0
0
0
0
0.32
562
545
47
48
-
-
-
2.31
5.91
-
-4.05
4.68
-1.94
6.94
4.37
-
-
-
-
282
0
0
0
0
0.42
289
414
454
410
0
7
22
22
-
-0.10
-0.03
0.02
-
-
12.63
-13.37
26.54
-
-
0.80
-
-
-
-
885
225
0
0
0
0
0.43
12
18
15
16
-5
-6
-
-
-
0.12
0.12
0.18
5.66
-
3.79
55.53
8.04
-10.54
-
-15.44
-
-
-
-
143
229
225
0
0
0
0
0.52
151
93
147
166
13
-
39
39
-
0.28
-0.01
0.02
1.13
-
15.85
-4.34
35.38
-
-1.21
-
-
-
-
-
TRY
376
566
25
0
0
0
0
0.45
122
116
20
25
-
-
-
-0.28
-
-
-0.01
19.79
-
-1.49
10.44
-
-
-
-
TAT KONSERVE
TRY
173
225
136
0
0
0
0
0.30
385
389
436
495
23
25
-
-
-
0.09
0.07
0.10
6.65
-
8.90
6.15
1.26
5.24
13.00
1.42
3.15
-
-
-
-
TEKNOSA IC VE DIS TICARET AS
TRY
640
173
110
0
0
0
0.56
1154
1332
1451
1736
39
-
62
62
-
0.24
0.26
0.31
11.92
-
11.15
9.45
19.58
-
-
-
-
-
-
-
-
ECZACIBASI YATIRIM HOLDING
TRY
212
331
70
0
0
0
0
0.14
849
686
-4
-2
-
-
-
0.10
15.49
-
-13.71
-0.45
15.60
-
-0.14
-
-
-
-
VESTEL ELEKTRONIK SANAYI
TRY
316
928
335
0
0
0
0
0.81
3722
3217
56
108
190
190
-
-0.26
-
-
3.82
4.52
-40.54
6.02
1.66
B-
22.12.2008
WR
22.03.2001
GOZDE GIRISIM SERMAYESI YATI
TRY
284
266
134
0
0
0
0
0.71
TEKSTIL BANKASI AS
TRY
310
3608
420
0
0
0
0
OMV PETROL OFISI AS-A SH
TRY
1299
99
578
2
0
0
0
ITTIFAK HOLDING A.S
TRY
67
1056
60
0
0
0
ZORLU ENERJI ELEKTRIK URETIM
TRY
322
4409
500
1
0
SASA POLYESTER SANAYI
TRY
96
2646
216
0
IZMIR DEMIR CELIK SANAYI AS
TRY
420
2491
375
ALKIM ALKALI KIMYA A.S
TRY
146
134
METRO TICARI VE MALI YATIRIM
TRY
79
4864
ALARKO GAYRIMENKUL YATIRIM
TRY
102
HURRIYET GAZETECILIK VE MATB
TRY
194
ANADOLU ISUZU OTOMOTIV SAN-C
TRY
240
IHLAS EV ALETLERI IMALAT
TRY
MUTLU AKU
767
4334
849
4687
79
0.17
-0.17
0.17
0.01
7.72
5.60
7.50
31.37
16
30
-
-
-
0.20
5.31
-
6.83
-
-
-
-
-
-
-
-
188
178
-
-
-
-
-
0.02
16.04
-
10.55
-0.74
-
-
-
-
-
-
-
2.99
10006
10985
305
297
-
-
-
-0.02
-
-
1.66
4.33
7.18
-0.46
1.34
NR
07.02.2011
-
-
0
0.20
465
471
-1
0
-
-
-
-0.15
-
-
1.26
-
-
-
-0.02
-
-
-
-
0
0
1.70
260
245
326
437
38
35
69
69
-
0.41
0.78
-
8.94
3.71
155.63
4.87
7.05
-
-
-
-
0
0
0
0.21
495
502
536
556
6
5
24
24
-
-0.06
-
-
5.22
16.58
-43.19
29.22
0.47
-
-
-
-
0
0
0
0
0.72
792
753
834
942
-3
-2
5
5
-
-0.08
-
-
6.07
6.61
-
-
-0.16
-
-
-
-
25
0
0
0
0
0.18
104
108
117
123
16
18
25
25
-
0.35
8.29
-
2.86
5.38
-2.92
-0.34
8.27
-
-
-
-
300
0
0
0
0
0.12
422
397
22
25
-
-
-
0.00
-
-
-3.74
109.01
-2.94
36.12
3.13
-
-
-
-
86
11
0
0
0
0
0.03
8
13
14
7
4
-
10
10
-
2.00
1.89
0.76
2.36
-
2.50
6.21
-11.04
66.61
-
4.50
-
-
-
-
-
3472
552
0
0
0
0
0.39
423
419
443
469
51
53
-
-
-
-0.01
0.00
0.02
-
-
58.61
7.03
-0.89
-1.81
5.94
-5.69
6.25
-
-
-
-
222
25
0
0
0
0
0.29
266
286
7
9
-
-
-
0.22
21.55
-
6.61
4.82
-25.05
-9.06
1.57
-
-
-
-
50
2968
191
0
0
0
0
0.05
50
53
0
-
-
-
-
-0.03
-
-
1.01
4.40
47.93
-
-
-
-
-
-
TRY
163
781
57
0
0
0
0
0.20
217
209
229
246
26
26
27
27
-
0.28
5.07
-
1.99
1.48
2.28
8.92
6.25
-
-
-
-
CELEBI HAVA SERVISI
TRY
158
109
24
0
0
0
0
0.30
266
260
271
303
41
42
-
-
-
-0.03
-
-
6.73
4.26
2.26
0.88
7.98
-
-
-
-
AFYON CIMENTO
TRY
70
52
3
0
0
0
0
0.07
20
24
-2
-1
-
-
-
-0.79
-
-
-4.82
2.77
-14.89
-
-1.98
-
-
-
-
ANEL ELEKTRIK PROJE TAAHHUT
TRY
67
916
110
0
0
0
0
0.16
152
167
177
196
7
-
15
15
-
-0.01
0.06
0.09
-
-
5.08
3.21
-6.94
-
-30.35
-
-
-
-
-
-
BANVIT BANDIRMA VITAMINLI YE
TRY
142
409
100
0
0
0
0
0.39
625
723
807
924
40
47
-
-
-
-0.07
0.04
0.14
-
-
16.47
4.92
6.42
4.53
46.64
-0.78
3.23
-
-
-
-
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
-0.06
-0.04
0.39
0.03
0.03
0.75
11.10
15.99
8.19
4.31
Valuation Measures II/II Price to Book Ratio
Price to Sales Ratio
Price to Cash Flow Ratio
Enterprise Value to EBITDA Ratio
Price to Earnings Ratio
Estimated Dividend Yield
Target
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
%D to Spot
S&P 500 INDEX
2.38
2.38
2.21
2.03
2.38
1.52
1.52
1.45
1.39
1.52
10.59
10.59
9.57
8.75
10.59
9.47
9.47
8.73
8.18
9.47
15.38
15.38
13.86
12.53
15.38
2.07
2.07
2.25
2.40
2.07
1850.6
9.2%
Euro Stoxx 50 Pr
1.32
1.32
1.25
1.18
1.32
0.85
0.85
0.82
0.80
0.85
6.58
6.58
6.05
5.47
6.59
7.60
7.60
7.20
6.82
7.60
13.07
13.07
11.69
10.51
13.07
3.90
3.90
4.10
4.45
3.90
3026.5
3.5%
NIKKEI 225
1.56
1.56
1.46
1.37
1.56
0.75
0.75
0.72
0.70
0.75
9.20
9.20
8.49
7.30
9.20
9.07
9.07
8.30
7.80
9.07
18.36
18.36
16.37
14.74
18.36
1.59
1.59
1.74
1.88
1.59
15220.8
4.1%
FTSE 100 INDEX
1.81
1.81
1.69
1.39
1.81
1.05
1.05
1.02
0.99
1.05
8.83
8.83
7.96
7.27
8.83
7.67
7.67
7.03
6.62
7.67
13.02
13.02
11.84
10.86
13.02
3.72
3.73
4.15
4.42
3.72
7099.2
8.5%
SWISS MARKET INDEX
2.50
2.50
2.32
2.17
2.50
2.11
2.11
2.02
1.93
2.11
13.16
13.16
11.85
10.58
13.16
13.32
13.32
12.34
11.52
13.32
15.60
15.60
14.12
12.83
15.60
3.17
3.17
3.53
3.99
3.17
8666.5
7.5%
S&P/TSX COMPOSITE INDEX
1.76
1.76
1.64
1.52
1.76
1.69
1.69
1.55
1.51
1.69
8.92
8.92
8.05
6.79
8.92
8.95
8.95
7.95
7.36
8.95
15.56
15.56
13.71
12.44
15.56
3.11
3.11
3.23
3.35
3.11
14299.7
11.1%
S&P/ASX 200 INDEX
1.96
1.96
1.86
1.77
1.96
1.85
1.85
1.73
1.66
1.85
11.18
11.18
10.24
9.58
11.18
9.43
9.43
8.59
8.03
9.43
15.44
15.44
14.00
13.00
15.44
4.45
4.45
4.75
5.09
4.45
5383.9
2.0%
HANG SENG INDEX
1.38
1.38
1.28
1.19
1.38
1.79
1.79
1.66
1.54
1.79
8.16
8.16
7.71
7.19
8.16
9.08
9.08
8.31
7.66
9.08
11.12
11.12
10.33
9.38
11.12
3.49
3.49
3.74
4.08
3.49
25126.2
8.3%
MSCI EM
1.49
1.49
1.36
1.24
1.49
1.03
1.03
0.96
0.90
1.03
7.47
7.47
6.80
6.26
7.47
7.74
7.74
7.03
6.52
7.74
11.44
11.44
10.24
9.41
11.44
2.75
2.75
3.01
3.29
2.75
1124.6
11.3%
TURKIYE GARANTI BANKASI
1.62
1.40
1.27
1.13
3.04
2.78
2.50
6.22
5.14
4.65
4.15
AKBANK T.A.S.
1.44
1.28
1.15
1.03
3.24
3.03
2.67
TURKIYE HALK BANKASI
1.69
1.35
1.15
1.00
2.98
2.73
2.23
HACI OMER SABANCI HOLDING
1.24
1.11
0.99
0.89
0.79
0.76
0.68
0.62
BIM BIRLESIK MAGAZALAR AS
16.76
12.81
10.76
9.18
1.27
1.07
0.90
0.78
TURKIYE IS BANKASI-C
1.14
0.98
0.88
0.79
2.56
2.33
2.20
1.95
TURKCELL ILETISIM HIZMET AS
2.05
1.93
2.03
1.93
2.54
2.30
2.16
2.06
TURK HAVA YOLLARI AO
2.06
1.61
1.35
1.15
0.71
0.57
0.49
TUPRAS-TURKIYE PETROL RAFINE
2.32
2.16
2.03
1.76
0.23
0.25
KOC HOLDING AS
1.42
1.23
1.09
0.98
0.28
0.29
ANADOLU EFES BIRACILIK VE
2.49
1.54
1.46
1.38
2.17
YAPI VE KREDI BANKASI
1.36
1.09
0.96
0.87
COCA-COLA ICECEK AS
6.93
5.73
4.95
4.16
3.41
TURK TELEKOMUNIKASYON AS
3.62
4.09
3.64
3.53
2.97
TURKIYE VAKIFLAR BANKASI T-D
1.01
0.89
0.79
EREGLI DEMIR VE CELIK FABRIK
1.27
1.09
ENKA INSAAT VE SANAYI AS
2.04
TAV HAVALIMANLARI HOLDING AS
3.86
2.42
6.47 5.71
6.46
6.24
5.87
0.71
7.03
5.01
4.71
4.73
0.68
25.14
20.25
18.78
16.50
4.12
3.93
3.49
3.16
2.00
9.71
8.33
7.96
6.56
0.44
0.33
5.32
4.21
3.90
3.39
0.24
0.23
0.22
5.68
7.94
8.68
5.56
0.28
0.28
0.32
9.91
12.59
6.96
5.89
1.51
1.34
1.18
11.92
6.02
8.99
7.53
2.80
2.51
2.32
2.02
5.11
4.21
3.75
3.15
3.18
2.51
2.13
1.82
1.71
25.27
19.88
16.50
13.39
1.94
1.84
1.77
1.69
1.65
6.00
6.52
5.61
5.50
0.71
1.96
1.79
1.62
1.42
1.55
2.68
6.23
5.69
4.85
1.02
0.96
0.96
0.90
0.83
0.80
0.72
7.90
7.31
7.57
5.57
10.26
7.35
6.55
6.24
1.78
1.61
1.46
1.99
1.64
1.53
1.55
1.57
15.00
13.22
12.05
11.93
11.99
9.64
8.84
3.68
3.10
2.61
2.21
2.10
1.65
1.47
1.37
1.24
12.31
8.16
6.70
6.13
11.37
8.37
ARCELIK AS
2.08
1.95
1.79
1.64
0.75
0.70
0.62
0.56
0.54
17.86
10.13
8.82
7.35
9.90
FORD OTOMOTIV SANAYI AS
4.81
4.46
4.10
3.76
0.99
0.90
0.79
0.70
0.66
15.58
11.39
10.21
9.17
EMLAK KONUT GAYRIMENKUL YATI
1.59
1.47
1.33
1.17
6.71
3.98
3.64
2.75
4.19
14.22
8.67
6.50
6.71
TOFAS TURK OTOMOBIL FABRIKA
3.03
3.05
2.89
2.72
2.46
0.89
0.86
0.76
0.68
0.57
8.76
7.67
7.13
6.65
7.64
KOZA ALTIN ISLETMELERI AS
3.44
2.85
2.34
1.97
1.82
4.73
5.27
4.46
4.38
4.05
6.99
8.54
7.96
7.41
7.55
TURK SISE VE CAM FABRIKALARI
0.91
0.87
0.79
0.73
0.81
0.75
0.64
0.60
0.56
5.12
4.96
4.26
3.45
6.45
6.29
5.06
ULKER BISKUVI SANAYI AS
5.00
4.33
3.92
3.72
2.05
1.78
1.62
1.49
1.42
10.59
23.39
18.65
15.51
23.48
17.52
14.85
PETKIM PETROKIMYA HOLDING AS
1.55
1.56
1.48
1.40
0.60
0.62
0.56
0.51
0.47
25.19
27.20
13.47
9.07
65.50
14.22
9.52
6.66
1.21
1.05
0.91
4.34
3.84
3.60
TURKIYE SINAI KALKINMA BANK ASYA KATILIM BANKASI AS
0.67
0.60
0.55
TURK TRAKTOR VE ZIRAAT MAKIN
4.95
4.25
3.76
3.45
KARDEMIR KARABUK DEMIR-CL D
1.08
0.88
0.79
0.70
KOZA ANADOLU METAL MADENCILI
1.04
1.10
1.01
0.93
DOGAN SIRKETLER GRUBU HLDGS
0.62
0.66
0.63
0.63
AYGAZ AS
1.09
1.16
1.10
1.04
ASELSAN ELEKTRONIK SANAYI
2.37
3.31
2.75
TEKFEN HOLDING AS
0.81
0.81
MIGROS TICARET A.S
2.28
YAZICILAR HOLDING AS-A DOGUS OTOMOTIV SERVIS VE TIC
7.34
1.97
1.31
3.47
13.33
6.65
4.46
5.36
37.07
9.75
8.98
8.40
7.09
2.04
2.26
2.95
3.48
8.85
11.2%
10.94
9.23
8.83
7.34
1.84
2.31
3.06
3.80
8.19
10.1%
7.40
7.16
7.02
6.10
2.57
3.03
2.93
3.34
18.45
24.7%
1.16
1.41
1.67
2.04
11.06
13.3%
1.82
2.44
2.75
3.28
43.73
5.1%
2.38
2.81
2.98
3.73
5.83
9.1%
9.65
7.13
6.81
7.01
0.39
1.40
1.88
2.91
8.45
7.65
6.86
6.22
6.20
11.10
9.86
8.78
7.83
24.81
21.00
17.56
15.18
13.32
37.11
30.88
26.50
23.10
7.44
7.63
7.41
6.46
20.15
11.12
7.02
6.33
5.82
5.45
5.41
12.95
11.74
11.05
11.03
8.41
6.65
5.68
4.95
3.42
10.45
9.33
7.56
7.03
9.00
11.12
9.56
5.96
5.43
8.84
10.07
10.37
7.62
6.39
9.23
7.39
7.85
9.40
6.35
6.83
6.33
5.92
7.38
10.90
9.77
9.04
7.62
7.70
1.98
2.49
2.95
3.36
13.83
10.95
9.34
8.00
20.67
10.69
18.66
15.97
1.88
1.83
2.18
2.62
9.91
7.64
7.88
6.53
0.00
1.91
2.38
2.40
21.83
17.05
14.16
11.72
10.08
33.70
29.18
24.09
19.50
16.78
0.94
0.86
1.23
1.42
1.38
6.26
6.27
5.99
5.75
5.67
9.19
11.21
9.79
9.35
8.78
9.29
8.36
9.07
9.56
10.19
7.50
6.9%
8.09
7.51
7.11
5.87
0.20
0.89
1.24
1.69
4.88
5.9%
6.12
17.53
10.99
10.45
9.38
3.13
2.38
3.16
3.95
2.78
8.7%
8.83
9.03
17.60
14.85
13.54
13.13
1.55
1.65
1.90
1.98
6.24
4.0%
7.21
6.69
5.85
19.49
13.43
10.87
9.41
2.22
3.26
4.26
5.19
14.38
0.9%
9.00
7.91
6.98
6.75
13.73
12.83
10.99
9.62
3.80
4.53
4.94
5.60
12.76
8.6%
14.23
13.11
10.46
8.54
7.77
15.02
14.13
12.58
10.74
5.35
5.36
6.27
7.74
9.46
26.68
-4.0%
14.89
7.68
6.82
5.84
9.22
16.06
8.45
8.20
6.61
2.53
4.14
4.73
5.60
3.52
28.8%
7.89
7.56
6.96
6.37
5.80
13.70
12.91
11.78
10.77
9.92
5.16
7.14
7.00
7.29
9.11
13.40
9.0%
5.03
6.11
5.51
5.34
5.05
7.76
9.32
8.45
8.33
9.61
2.38
2.88
3.11
3.15
4.10
37.35
16.4%
4.59
4.47
12.52
10.99
8.80
7.34
0.76
1.47
1.76
2.37
3.02
8.6%
12.86
12.05
26.04
24.95
19.52
17.34
2.17
2.83
3.04
3.93
13.36
-3.2%
5.27
1360.00
37.78
18.13
12.36
0.99
1.65
3.09
3.75
2.93
7.8%
7.13
6.39
5.77
2.68
3.24
3.91
2.42
35.4%
2.30
20.5%
9.00
1.13
0.96
0.89
7.46
5.86
5.23
1.61
1.45
1.32
1.23
1.22
18.10
17.33
13.59
28.10
10.32
9.28
8.35
7.71
7.66
12.07
11.16
10.37
9.24
0.62
0.95
1.02
0.86
0.66
0.57
4.19
4.52
3.65
2.69
7.46
9.12
7.09
5.33
5.04
5.26
12.02
6.42
5.85
3.90
0.70
1.39
1.50
1.31
1.23
0.99
2.61
2.78
2.47
2.01
1.54
6.98
0.68
0.63
0.58
0.56
5.50
5.18
2.26
2.26
0.49
0.46
0.44
0.43
0.43
16.14
10.12
9.80
9.13
2.27
2.60
2.22
1.91
1.66
1.51
11.11
13.10
0.75
0.69
0.42
0.42
0.40
0.39
5.28
10.34
6.46
4.94
0.99
0.98
0.93
0.84
2.28
2.12
1.91
0.46
0.42
0.37
0.33
0.31
11.74
10.37
7.27
6.43
5.00
1.16
0.69
0.64
0.59
1.46
1.93
1.72
1.53
1.89
1.62
1.53
1.43
1.20
0.38
0.33
0.31
0.30
0.27
9.73
11.02
8.65
8.59
7.28
IPEK DOGAL ENERJI KAYNAKLARI
0.93
0.87
0.81
0.76
0.73
1.17
1.17
1.02
0.81
0.82
2.23
2.40
2.15
1.75
1.91
TRAKYA CAM SANAYII AS
0.93
0.83
0.79
0.73
0.71
1.37
1.24
0.97
0.88
0.75
8.33
6.43
5.25
4.14
CIMSA CIMENTO SANAYI VE TIC
1.97
1.63
1.60
1.54
1.57
2.06
1.84
1.69
1.55
1.55
9.53
9.25
8.01
7.73
BIZIM TOPTAN SATIS MAGAZALAR
9.15
7.10
6.09
5.17
0.53
0.45
0.39
0.34
0.30
24.39
21.88
18.13
15.19
EIS ECZACIBASI ILAC VE SINAI
0.51
IS GAYRIMENKUL YATIRIM ORTAK
0.75
0.65
0.63
0.59
6.39
3.61
5.40
4.43
2.63
13.30
5.96
9.30
6.82
4.97
4.40
5.06
1.55
1.20
1.24
1.18
1.02
1.73
1.55
1.39
1.24
0.95
0.97
0.84
0.69
0.72
4.72
4.74
5.86
4.24
AKFEN HOLDING AS
0.81
0.44
0.39
0.29
1.14
1.16
1.01
2.12
1.24
5.70
2.37
2.32
ALARKO HOLDING
1.17
1.05
0.91
0.81
0.80
0.60
0.61
0.68
7.43
6.09
5.78
1.11
AKSA AKRILIK KIMYA SANAYII
OTOKAR OTOMOTIV VE SAVUNMA AKSA ENERJI URETIM AS
1.47
2.18
9.93
7.17
1.83
2.30
1.98
2.00
10.03
7.89
6.88
6.43
10.28
10.41
9.72
8.83
14.02
12.61
10.61
9.03
3.88
6.29
3.88
3.59
7.32
9.24
8.62
8.13
11.89
27.50
15.71
12.22
10.36
9.06
10.56
9.80
8.82
8.04
12.54
14.56
11.79
5.55
9.87
7.64
8.25
7.68
7.66
5.87
10.83
10.11
8.94
8.02
13.49
21.72
18.86
17.06
8.37
8.59
8.07
7.63
6.98
2.28
2.47
2.09
1.76
7.47
6.92
4.83
12.94
8.7%
8.74
13.5%
12.34
46.01
7.8%
4.51
9.70
4.1%
26.06
11.4%
5.03
11.7%
55.31
7.4%
1.15
1.68
6.26
6.57
7.26
8.81
62.76
6.4%
3.89
2.83
3.63
4.69
1.27
12.0%
9.22
5.83
7.52
4.89
18.8%
1.21
37.5%
10.23
13.2%
0.00
0.00
5.32
8.23
6.04
6.53
9.24
2.33
1.82
2.28
3.22
9.19
4.6%
7.05
5.30
4.95
3.48
4.53
6.34
38.7%
3.86
3.51
3.63
4.57
8.27
-3.2%
0.00
0.00
0.00
1.07
23.58
39.1%
1.27
1.22
0.64
4.83
23.63
20.3%
5.58
9.86
8.33
8.92
11.07
26.6%
6.65
8.92
11.98
13.93
8.80
25.76
46.44
20.06
15.72
11.56
14.34
9.45
7.91
7.75
8.03
7.85
7.19
6.78
1.92
13.15
12.52
11.07
10.12
10.96
3.78
3.25
20.34
16.78
11.21
8.60
7.06
0.67
0.88
1.58
1.75
7.75
9.16
11.23
9.51
7.44
4.80
-8.8%
6.25
2.96
23.2%
8.68
13.05
1.2%
31.59
21.0%
9.36
8.53
7.84
7.19
7.11
15.71
13.40
11.49
11.11
9.31
5.35
5.99
7.29
7.16
14.58
12.30
10.33
8.69
7.67
35.75
28.37
23.84
19.18
16.11
1.33
1.46
1.90
2.41
3.00
18.1%
10.12
7.80
9.03
7.85
4.37
12.91
9.30
11.98
10.64
3.61
3.68
3.68
3.68
1.82
37.1%
15.07
11.51
12.54
13.14
21.20
15.58
13.57
21.44
3.40
4.32
6.91
7.61
57.78
-6.4%
8.27
9.38
7.65
5.79
9.61
26.82
14.05
7.41
1.15
4.12
39.6%
2.43
8.25
9.22
7.62
13.10
1.83
8.31
5.92
3.94
0.00
1.30
1.02
2.13
6.20
46.9%
5.55
6.35
6.17
4.63
4.86
11.94
10.40
8.52
7.75
0.82
0.87
1.14
1.35
7.13
24.6%
1.27
1.36
2.45
19.83
5.46
1.57
5.36
9.22
0.00
IHLAS HOLDING
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
Valuation Measures II/II Price to Book Ratio
Price to Sales Ratio
Price to Cash Flow Ratio
Enterprise Value to EBITDA Ratio
Price to Earnings Ratio
Estimated Dividend Yield
Target
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
2014
2015
2016
2017
2013
%D to Spot
S&P 500 INDEX
2.38
2.38
2.21
2.03
2.38
1.52
1.52
1.45
1.39
1.52
10.59
10.59
9.57
8.75
10.59
9.47
9.47
8.73
8.18
9.47
15.38
15.38
13.86
12.53
15.38
2.07
2.07
2.25
2.40
2.07
1850.6
9.2%
Euro Stoxx 50 Pr
1.32
1.32
1.25
1.18
1.32
0.85
0.85
0.82
0.80
0.85
6.58
6.58
6.05
5.47
6.59
7.60
7.60
7.20
6.82
7.60
13.07
13.07
11.69
10.51
13.07
3.90
3.90
4.10
4.45
3.90
3026.5
3.5%
NIKKEI 225
1.56
1.56
1.46
1.37
1.56
0.75
0.75
0.72
0.70
0.75
9.20
9.20
8.49
7.30
9.20
9.07
9.07
8.30
7.80
9.07
18.36
18.36
16.37
14.74
18.36
1.59
1.59
1.74
1.88
1.59
15220.8
4.1%
FTSE 100 INDEX
1.81
1.81
1.69
1.39
1.81
1.05
1.05
1.02
0.99
1.05
8.83
8.83
7.96
7.27
8.83
7.67
7.67
7.03
6.62
7.67
13.02
13.02
11.84
10.86
13.02
3.72
3.73
4.15
4.42
3.72
7099.2
8.5%
SWISS MARKET INDEX
2.50
2.50
2.32
2.17
2.50
2.11
2.11
2.02
1.93
2.11
13.16
13.16
11.85
10.58
13.16
13.32
13.32
12.34
11.52
13.32
15.60
15.60
14.12
12.83
15.60
3.17
3.17
3.53
3.99
3.17
8666.5
7.5%
S&P/TSX COMPOSITE INDEX
1.76
1.76
1.64
1.52
1.76
1.69
1.69
1.55
1.51
1.69
8.92
8.92
8.05
6.79
8.92
8.95
8.95
7.95
7.36
8.95
15.56
15.56
13.71
12.44
15.56
3.11
3.11
3.23
3.35
3.11
14299.7
11.1%
S&P/ASX 200 INDEX
1.96
1.96
1.86
1.77
1.96
1.85
1.85
1.73
1.66
1.85
11.18
11.18
10.24
9.58
11.18
9.43
9.43
8.59
8.03
9.43
15.44
15.44
14.00
13.00
15.44
4.45
4.45
4.75
5.09
4.45
5383.9
2.0%
HANG SENG INDEX
1.38
1.38
1.28
1.19
1.38
1.79
1.79
1.66
1.54
1.79
8.16
8.16
7.71
7.19
8.16
9.08
9.08
8.31
7.66
9.08
11.12
11.12
10.33
9.38
11.12
3.49
3.49
3.74
4.08
3.49
25126.2
8.3%
MSCI EM
1.49
1.49
1.36
1.24
1.49
1.03
1.03
0.96
0.90
1.03
7.47
7.47
6.80
6.26
7.47
7.74
7.74
7.03
6.52
7.74
11.44
11.44
10.24
9.41
11.44
2.75
2.75
3.01
3.29
2.75
1124.6
11.3%
ANADOLU HAYAT EMEKLILIK
3.14
2.88
2.59
2.29
2.12
3.41
3.24
2.59
2.79
19.28
20.68
16.43
11.97
8.50
2.46
2.77
3.47
3.96
6.26
GUBRE FABRIKALARI TAS
1.85
1.41
1.20
1.03
0.54
0.52
0.47
0.45
7.90
4.68
3.53
3.10
3.99
3.86
3.60
3.14
7.70
8.32
6.79
5.82
4.69
0.73
2.13
3.37
ANADOLU ANONIM TURK SIGORTA
0.87
0.77
0.73
0.66
0.38
0.28
0.25
0.23
0.18
20.48
15.54
10.49
10.85
4.65
2.33
PARK ELEKTRIK URETIM MADENCI
1.84
1.53
1.35
1.18
3.38
2.99
2.30
2.53
2.27
4.04
4.46
4.88
4.07
4.11
3.17
3.42
8.06
6.23
6.51
2.74
3.98
3.98
DOGAN YAYIN HOLDING AS
0.92
0.65
0.59
0.53
0.49
0.46
0.44
0.48
67.00
2.85
3.83
8.48
13.96
13.40
11.17
AKENERJI ELEKTRIK URETIM AS
0.99
0.94
0.88
0.75
1.22
1.37
0.79
0.51
0.50
5.95
7.84
4.16
3.64
9.78
119.09
31.19
9.16
0.00
0.00
0.23
TORUNLAR GAYRIMENKUL YATIRIM
0.59
0.53
0.46
0.42
7.89
2.50
3.63
1.92
9.24
6.13
4.25
7.88
6.92
4.70
4.54
4.80
3.69
5.40
5.01
0.68
0.78
NET HOLDING AS
9.22
8.25
7.46
6.98
16.14
13.01
10.55
7.22
22.99
8.13
9.04
6.99
2.99
HALK GAYRIMENKUL YATRM ORTAK SINPAS GAYRIMENKUL YATIRIM O
5.95
0.51
0.52
0.97
0.93
0.50
0.50
1.08
3.67
6.36
7.67
19.04
6.24
16.19
16.22
1.00
0.91
1.40
0.66
7.52
9.22
11.52
9.21 11.84 0.00 14.56
6.84
12.63
10.23
20.46
13.54
3.88
9.30
8.57
17.69
7.13
6.39
5.84
6.31
9.62
25.00
6.06
4.98
5.89
10.92
9.78
3.58
4.34
5.09
7.74
2.71
4.90
7.6%
17.46
18.8%
1.36
5.2%
7.39
30.5%
0.87
30.0%
1.58
20.4%
4.35
28.3%
3.08
28.3%
1.82
45.6%
1.57
48.1%
2.20
-6.8%
BESIKTAS FUTBOL YATIRIMLAR TURK EKONOMI BANKASI GOLTAS GOLLER BOLGESI CIMENT BAGFAS BANDIRMA GUBRE FABRIK
1.20 1.59
1.47
1.36
1.21
0.93
0.96
0.97
0.65
0.69
4.52
10.87
7.57
6.76
7.59
12.51
9.57
5.44
4.26
7.36
16.52
13.28
7.41
10.49
2.01
1.82
2.46
42.25
5.3%
0.93
0.82
0.74
0.69
0.66
0.62
0.56
0.52
0.55
2.89
3.32
2.91
2.78
6.12
6.32
5.43
5.07
5.19
10.67
10.44
8.30
6.91
1.42
1.80
3.05
3.43
3.08
28.8%
0.93
0.82
0.74
1.48
1.30
1.23
8.07
6.96
7.83
1.91
1.4%
29.12
26.87
15.14
4.40
-17.0%
GSD HOLDING ANADOLU CAM SANAYII AS SEKERBANK KONYA CIMENTO SANAYII AS
4.95
5.25
1.04
21.04
21.04
19.29
11.87
9.60
8.97
KARTONSAN KARTON SANAYI NETAS TELEKOMUNIKASYON AS BRISA BRIDGESTONE SABANCI
3.05
2.80
2.59
1.09
0.94
0.75
0.51
0.57
0.87
0.81
0.75
36.41
21.31
19.27
0.88
0.97
0.86
0.82
7.60
21.20
15.59
87.14
9.83
11.31
12.77
4.72
4.62
4.72
5.94
7.66
7.81
1.26
1.65
2.46
2.63
32.00
12.80
GALATASARAY SPORTIF SINAI BORUSAN MANNESMANN BORU SANA GOODYEAR LASTIKLERI TURK AS KARSAN OTOMOTIV TURCAS PETROL A.S.
0.99
GLOBAL YATIRIM HOLDING AS
51.32 20.12
12.39
9.66
18.82
20.91
199.36
209.71
22.28
13.34
10.79
9.05
25.50
2.19
4.69
1.09
6.9%
4.14
45.2%
1.41
10.2%
FENERBAHCE FUTBOL ANONIM SIR TAT KONSERVE
1.54
1.41
1.26
1.12
0.41
0.40
0.35
0.31
TEKNOSA IC VE DIS TICARET AS
6.73
5.08
4.21
3.52
0.58
0.44
0.37
0.31
0.28
0.08
0.07
0.07
0.06
0.05
0.66
19.26
11.17
14.28
16.06
13.35
11.50
8.67
7.19
12.50
8.51
7.56
10.27
8.90
7.53
6.43
5.38
4.26
3.18
5.12
13.57
63.33
10.90
16.88
22.41
4.76
29.88
17.97
12.42
10.40
28.18
22.51
19.07
16.41
0.27
0.00
0.00
0.78
2.70
5.2%
0.43
1.07
1.86
13.74
17.0%
2.39
25.6%
1.34
3.3%
ECZACIBASI YATIRIM HOLDING VESTEL ELEKTRONIK SANAYI
0.00
GOZDE GIRISIM SERMAYESI YATI TEKSTIL BANKASI AS OMV PETROL OFISI AS-A SH ITTIFAK HOLDING A.S ZORLU ENERJI ELEKTRIK URETIM
0.97
0.99
0.74
66.22
24.48
13.09
SASA POLYESTER SANAYI
4.53
1.37
0.93
0.68
0.20
0.18
0.17
9.10
9.00
6.58
IZMIR DEMIR CELIK SANAYI AS
0.56
0.50
0.45
41.51
145.27
17.72
ALKIM ALKALI KIMYA A.S
1.37
1.25
1.19
10.87
7.20
7.34
14.68
0.44
0.41
1.11
13.40
2.80
1.44
1.32
1.06
37.67
21.67
0.00
0.00
0.00
32.29
0.91
1.1%
2.15
-4.9%
METRO TICARI VE MALI YATIRIM ALARKO GAYRIMENKUL YATIRIM HURRIYET GAZETECILIK VE MATB
0.56
0.60
0.58
0.57
0.54
0.54
ANADOLU ISUZU OTOMOTIV SAN-C
0.45
0.39
236.67
4.93
2.96
3.09
1.23
6.94
3.17
8.33
6.94
6.50
6.36
6.98
6.04
5.05
12.53
1.50
1.14
24.30
25.9%
2.54
118.33
14.20
13.15
0.00
0.00
1.55
1.41
0.95
33.6%
8.52
16.54
8.71
6.70
10.27
3.10
3.16
8.97
20.47
55.6%
18.92
10.25
6.47
1.76
43.3%
8.22
33.26
9.93
8.34
3.15
0.00
0.00
0.70
3.73
30.6%
25.59
IHLAS EV ALETLERI IMALAT MUTLU AKU CELEBI HAVA SERVISI
5.24
3.07
2.07
1.50
1.46
1.85
1.54
1.25
0.71
0.66
0.62
0.60
0.58
0.52
0.47
0.48
0.38
0.34
0.29
0.22
0.18
0.15
0.13
0.59 4.96
5.30
3.65
3.53
7.32
6.80
6.35
6.61
6.29
5.54
4.69
11.97
10.81
8.94
8.71
8.16
6.36
5.39
4.44
AFYON CIMENTO ANEL ELEKTRIK PROJE TAAHHUT BANVIT BANDIRMA VITAMINLI YE
0.10
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
3.53
FUNDAMENTAL SCORING Pitroski F Score Positive Quality Price to Positive Operati Increasi of Currency Book Net ng Cash ng ROA Earning Ratio Income Flow s
Altman Z Score
Long Shares Inc. Term Inc. Current Out Asset Pitroski Debt Gross ratio Same Turnov F Score vs. Margin or Dec. er Assets
Tangiable Assets
Working Captial
Retained Earnings
Trailing 12M Operating Inc (Loss)
Market Cap
Total Liabilities
Ratio Analysis Net Sales (T12M)
Total Shareholder s Equity
Altman Z Score
Altman Z Score Bankruptcy flag
PE
GROWTH & VALUE CHECKLIST
Price to Price To Price to Price to Div Price to Price to Cash Dividen PE < 40 Sales < Book < Cash Yield > Sales Book Flow < d Yield 10 10 Flow 7% 10
Final Score
PEG < 0.75
EPS Relative PE < 20 Growth > Strength 15% >0
ROCE > 12%
Market Market < Cap > 1000m 20m
FINAL SCORE
TURKIYE GARANTI BANKASI
TRY
1.8
1
0
0
0
1
-
1
-
1
4
179697
-
14731
4311
38864
158122
17675
21657
-
-
11.7
1
2
1
2
1
-
-
1.5337
0
3
1
1
0
1
-
1
1
5
AKBANK T.A.S.
TRY
1.6
1
0
1
0
1
-
1
-
1
5
163365
-
13922
3877
35200
141003
14574
22476
-
-
11.7
1
2
1
2
1
-
-
1.6193
0
3
0
1
1
1
-
1
1
5
TURKIYE HALK BANKASI
TRY
1.9
1
0
1
0
0
-
1
-
1
4
108999
-
8618
3388
21875
97554
11418
11500
-
-
8.3
1
2
1
2
1
-
-
2.1096
0
3
0
1
1
1
-
1
1
5
HACI OMER SABANCI HOLDING
TRY
1.2
1
1
0
1
1
1
1
0
0
6
171312
-41685
14189
4041
19996
141233
11589
30513
0.05
0.00
10.8
1
2
1
1
1
8
1
1.0204
0
4
1
1
0
1
-
1
1
5
BIM BIRLESIK MAGAZALAR AS
TRY
16.3
1
1
0
1
0
0
1
0
0
4
2130
-32
661
398
13245
1320
9906
813
10.02
1.00
40.0
1
1
1
16
0
30
0
1.6619
0
2
0
0
0
1
-
1
1
3
TURKIYE IS BANKASI-C
TRY
1.3
1
0
1
0
0
-
1
-
1
4
200885
-
13205
4661
27810
176216
22394
24859
-
-
8.2
1
1
1
1
1
-
-
2.3922
0
3
0
1
1
1
-
1
1
5
TURKCELL ILETISIM HIZMET AS
TRY
2.0
1
1
1
1
1
1
1
1
1
9
16361
5583
10675
1835
25410
5918
10507
12735
5.02
1.00
12.2
1
2
1
2
1
12
0
-
-
3
-
1
1
1
1
1
1
6
TURK HAVA YOLLARI AO
TRY
1.4
1
1
1
1
1
0
1
1
0
7
18730
-365
4205
1048
7512
13376
14909
5405
1.50
1.00
6.6
1
1
1
1
1
4
1
2.3067
0
4
1
1
1
1
0
1
1
6
TUPRAS-TURKIYE PETROL RAFINE
TRY
2.7
1
1
1
1
0
1
1
0
1
7
16833
1169
4596
1131
12897
12225
47033
4890
3.24
1.00
8.8
1
0
1
3
1
5
1
-
-
4
0
1
1
1
-
1
1
5
KOC HOLDING AS
TRY
1.4
1
1
1
1
0
1
1
1
1
8
44495
5790
13741
5015
23482
24427
84833
24261
2.80
1.00
10.1
1
0
1
1
1
7
1
2.0194
0
4
0
1
0
1
1
1
1
5
ANADOLU EFES BIRACILIK VE
TRY
2.3
1
1
1
1
1
1
0
1
0
7
7619
1682
2975
774
15217
4858
6417
6787
3.34
1.00
25.1
1
2
1
2
1
18
0
1.751
0
3
0
0
1
1
1
1
1
5
YAPI VE KREDI BANKASI
TRY
1.4
1
0
0
0
0
-
1
-
0
2
130136
-
9960
2705
22605
115458
13102
16040
-
-
10.8
1
2
1
1
1
-
-
1.3271
0
3
1
1
0
1
-
1
1
5
COCA-COLA ICECEK AS
TRY
5.0
1
1
1
1
1
0
1
1
1
8
3545
866
1421
475
9412
2352
4132
1914
4.74
1.00
24.8
1
2
1
5
1
18
0
0.8514
0
3
0
0
1
1
1
1
1
5
TURK TELEKOMUNIKASYON AS
TRY
3.8
1
1
1
1
0
1
1
0
0
6
13109
78
2955
3242
24220
10753
12706
6455
3.06
1.00
9.2
1
2
1
4
1
7
1
9.964
1
5
1
1
1
1
1
1
1
7
TURKIYE VAKIFLAR BANKASI T-D
TRY
1.0
1
0
0
0
0
-
1
-
1
3
107939
-
7432
1835
11525
96210
11328
11829
-
-
8.1
1
1
1
1
1
-
-
0.8677
0
3
1
1
0
1
-
1
1
5
EREGLI DEMIR VE CELIK FABRIK
TRY
1.1
1
1
0
1
1
0
0
0
1
5
12989
2974
4008
689
7571
5726
9570
7416
2.57
1.00
17.8
1
1
1
1
1
5
1
4.723
0
4
1
1
0
1
0
1
1
5
ENKA INSAAT VE SANAYI AS
TRY
1.6
1
1
1
1
1
0
1
0
1
7
14517
3085
6269
1140
14840
5130
10298
9554
3.82
1.00
13.8
1
1
1
2
1
12
0
1.5094
0
3
0
1
1
1
1
1
1
6
TAV HAVALIMANLARI HOLDING AS
TRY
2.8
1
1
1
1
0
0
1
1
1
7
2934
692
414
411
3313
4026
2566
1262
2.68
1.00
11.6
1
1
1
3
1
3
1
4.3136
0
4
1
1
1
1
1
1
1
7
ARCELIK AS
TRY
2.1
1
1
0
1
0
0
1
0
1
5
9263
2787
3165
770
7906
6301
10557
3927
2.86
1.00
15.1
1
1
1
2
1
11
0
-
-
3
0
1
0
1
1
1
1
5
FORD OTOMOTIV SANAYI AS
TRY
3.8
1
1
0
0
0
0
1
0
0
3
4592
786
1645
611
7509
2651
9768
1996
4.60
1.00
11.1
1
1
1
4
1
13
0
-
-
3
1
1
0
1
-
1
1
5
EMLAK KONUT GAYRIMENKUL YATI
TRY
1.9
1
1
1
0
1
1
1
1
1
8
8393
629
1281
396
7800
4187
1005
4208
1.59
1.00
14.9
1
8
1
2
1
111
0
-
-
3
-
1
1
1
-
1
1
5
TOFAS TURK OTOMOBIL FABRIKA
TRY
2.5
1
1
0
1
1
1
1
1
0
7
5377
1115
1562
488
5225
3999
6705
2062
2.96
1.00
11.7
1
1
1
3
1
8
1
-
-
4
0
1
0
1
1
1
1
5
KOZA ALTIN ISLETMELERI AS
TRY
4.7
1
1
0
1
1
1
1
1
0
7
1553
940
1248
716
6558
169
1043
1400
18.53
1.00
10.2
1
6
1
5
1
10
0
-
-
3
0
1
1
1
1
1
1
6
TURK SISE VE CAM FABRIKALARI
TRY
1.0
1
1
0
1
1
0
0
0
0
4
8650
1541
3135
420
4425
3116
5342
5606
1.96
1.00
15.0
1
1
1
1
1
6
1
1.6044
0
4
1
1
0
1
0
1
1
5
ULKER BISKUVI SANAYI AS
TRY
3.5
1
1
0
0
0
1
0
1
1
5
3156
1115
615
171
3304
2077
2341
1080
3.31
1.00
19.8
1
1
1
3
1
26
0
-
-
3
0
1
0
1
1
1
1
5
PETKIM PETROKIMYA HOLDING AS
TRY
1.7
1
1
0
1
1
0
1
0
1
6
2785
423
664
-59
2770
1135
4349
1664
3.64
1.00
158.9
1
1
1
2
1
11
0
-
-
3
-
0
0
1
0
1
1
3
TURKIYE SINAI KALKINMA BANK
TRY
1.4
1
1
1
0
0
-
1
-
0
4
10855
-
565
381
2519
8938
707
1919
-
-
7.9
1
4
1
1
1
13
0
2.3819
0
3
-
1
1
1
-
1
1
5
ASYA KATILIM BANKASI AS
TRY
0.9
1
1
0
1
0
-
1
-
1
5
21553
-
1413
237
1989
19133
2311
2441
-
-
11.0
1
1
1
1
1
5
1
0.9552
0
4
-
1
0
1
-
1
1
4
TURK TRAKTOR VE ZIRAAT MAKIN
TRY
4.7
1
1
0
1
0
1
1
0
0
5
1285
667
610
294
3109
656
1974
664
5.86
1.00
11.6
1
2
1
5
1
11
0
0
0
3
0
1
0
1
1
1
1
5
KARDEMIR KARABUK DEMIR-CL D
TRY
1.0
1
1
0
1
0
1
1
0
0
5
2161
350
253
227
1107
1027
1687
1144
2.01
1.00
5.7
1
1
1
1
1
4
1
-
-
4
-
1
0
1
1
1
1
5
KOZA ANADOLU METAL MADENCILI
TRY
1.8
1
1
1
0
0
1
0
0
0
4
2201
1181
833
631
2197
273
1183
2002
4.96
1.00
4.0
1
2
1
2
1
4
1
-
-
4
-
1
1
1
1
1
1
6
DOGAN SIRKETLER GRUBU HLDGS
TRY
0.7
1
0
1
0
1
0
1
1
1
6
7071
1778
729
124
2254
4578
3157
4090
1.59
1.00
14.5
1
1
1
1
1
-
-
0
0
3
-
1
-
1
0
1
1
4
AYGAZ AS
TRY
1.2
1
1
0
0
0
0
1
1
0
4
2921
250
2080
166
2832
576
5586
2381
4.94
1.00
9.3
1
1
1
1
1
17
0
10.593
1
4
1
1
0
1
-
1
1
5
ASELSAN ELEKTRONIK SANAYI
TRY
3.3
1
1
1
1
1
0
0
0
0
5
3027
1167
766
184
4220
2058
1633
1266
2.79
1.00
14.4
1
3
1
3
1
14
0
1.8602
0
3
1
1
1
1
-
1
1
6
TEKFEN HOLDING AS
TRY
1.3
1
1
1
0
0
1
1
0
1
6
4130
1154
1407
189
2679
2022
4076
2111
2.29
1.00
9.0
1
1
1
1
1
13
0
4.9358
0
3
-
1
1
1
1
1
1
6
AKSA AKRILIK KIMYA SANAYII
TRY
1.0
1
1
1
1
1
0
1
1
0
7
1546
263
776
142
951
586
1625
971
3.24
1.00
5.7
1
1
1
1
1
4
1
-
-
4
-
1
1
1
1
1
1
6
MIGROS TICARET A.S
TRY
3.0
1
1
1
1
1
0
1
1
1
8
3124
33
405
270
3828
4362
6482
1262
2.85
1.00
43.5
1
1
1
3
1
10
1
0
0
4
-
0
-
1
1
1
1
4
YAZICILAR HOLDING AS-A
TRY
0.9
1
1
1
0
0
0
1
0
0
4
11760
-1246
2645
393
2544
8352
1375
3476
0.83
0.00
2.8
1
2
1
1
1
56
0
-
-
3
-
1
1
1
-
1
1
5
DOGUS OTOMOTIV SERVIS VE TIC
TRY
1.6
1
1
1
0
1
0
1
1
0
6
2215
100
964
301
1888
1036
5132
1187
3.73
1.00
7.4
1
0
1
2
1
8
1
11.655
1
5
1
1
1
1
1
1
1
7
IPEK DOGAL ENERJI KAYNAKLARI
TRY
2.3
1
1
0
1
0
1
0
0
0
4
2253
1207
428
603
1559
276
1183
2051
5.28
1.00
18.8
1
1
1
2
1
3
1
0
0
4
-
1
0
1
1
1
1
5
TRAKYA CAM SANAYII AS
TRY
0.9
1
1
0
1
1
0
1
0
0
5
2449
686
1213
76
1693
453
1249
2010
3.36
1.00
23.4
1
1
1
1
1
9
1
0.9778
0
4
0
0
0
1
0
1
1
3
CIMSA CIMENTO SANAYI VE TIC
TRY
1.2
1
1
0
0
0
0
1
0
0
3
1400
-40
854
165
1235
536
857
1033
4.91
1.00
10.7
1
1
1
1
1
12
0
7.9431
1
4
-
1
0
1
1
1
1
5
BIZIM TOPTAN SATIS MAGAZALAR
TRY
9.2
1
1
0
1
0
0
1
1
0
5
390
11
81
59
1112
269
1974
121
-
-
42.6
1
1
1
9
1
22
0
-
-
3
0
0
0
1
1
1
1
4
EIS ECZACIBASI ILAC VE SINAI
TRY
0.4
1
0
0
0
0
0
1
0
0
2
3290
723
2312
-5
1096
455
1087
2906
2.83
1.00
33.5
1
1
1
0
1
-
-
5
0
3
-
0
0
1
0
1
1
3
IS GAYRIMENKUL YATIRIM ORTAK
TRY
0.8
1
1
0
0
0
0
1
0
0
3
1392
133
469
64
900
322
132
1070
1.89
1.00
13.8
1
7
1
1
1
14
0
3.3333
0
3
1
1
0
1
1
1
0
5
OTOKAR OTOMOTIV VE SAVUNMA
TRY
4.2
1
1
1
0
0
1
1
1
0
6
937
147
218
92
1018
796
1004
242
2.49
1.00
13.3
1
1
1
4
1
15
0
-
-
3
-
1
1
1
1
1
1
6
AKSA ENERJI URETIM AS
TRY
2.5
1
0
1
0
1
1
0
0
1
5
2924
214
255
218
2796
1820
1841
1116
-
-
12.1
1
2
1
3
1
-
-
0
0
3
-
1
-
1
-
1
1
4
IHLAS HOLDING
TRY
1.2
0
1
1
1
0
0
1
1
0
5
2445
917
0
-17
988
1423
652
1070
0.83
0.00
-
-
2
1
1
1
7
1
-
-
3
-
-
1
1
-
1
0
3
AKFEN HOLDING AS
TRY
1.0
1
0
1
0
1
1
1
1
0
6
3642
238
718
189
1353
3100
1125
1715
-
-
2.0
1
1
1
1
1
-
-
-
-
3
-
1
-
1
1
1
1
5
ALARKO HOLDING
TRY
1.1
1
1
0
1
1
0
1
0
1
6
1941
570
779
24
1144
1052
1619
1108
2.00
1.00
15.0
1
1
1
1
1
7
1
-
-
4
-
1
0
1
0
1
1
4
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
FUNDAMENTAL SCORING Pitroski F Score Positive Quality Price to Positive Operati Increasi of Currency Book Net ng Cash ng ROA Earning Ratio Income Flow s
Altman Z Score
Long Shares Inc. Term Inc. Current Out Asset Pitroski Debt Gross ratio Same Turnov F Score vs. Margin or Dec. er Assets
Tangiable Assets
Working Captial
Retained Earnings
Trailing 12M Operating Inc (Loss)
Market Cap
Total Liabilities
Ratio Analysis Net Sales (T12M)
Total Shareholder s Equity
Altman Z Score
Altman Z Score Bankruptcy flag
PE
GROWTH & VALUE CHECKLIST
Price to Price To Price to Price to Div Price to Price to Cash Dividen PE < 40 Sales < Book < Cash Yield > Sales Book Flow < d Yield 10 10 Flow 7% 10
Final Score
PEG < 0.75
EPS Relative PE < 20 Growth > Strength 15% >0
ROCE > 12%
Market Market < Cap > 1000m 20m
FINAL SCORE
ANADOLU HAYAT EMEKLILIK
TRY
2.4
1
-
1
-
1
-
1
-
0
4
7223
-
229
112
1263
6697
587
529
-
-
-
-
2
1
2
1
-
-
3.1671
0
2
-
-
-
1
-
1
1
3
GUBRE FABRIKALARI TAS
TRY
2.2
1
1
1
1
1
0
1
0
0
6
2034
98
458
482
1186
1322
2227
833
2.84
1.00
4.9
1
1
1
2
1
3
1
0
0
4
-
1
1
1
1
1
1
6
ANADOLU ANONIM TURK SIGORTA
TRY
0.9
0
-
0
-
0
-
1
-
1
2
2298
-
110
-64
575
1742
1941
610
-
-
-
-
0
1
1
1
-
-
0
0
2
-
-
0
1
-
1
0
2
PARK ELEKTRIK URETIM MADENCI
TRY
2.0
1
1
0
1
1
1
1
0
1
7
428
264
301
102
914
53
265
450
9.26
1.00
8.5
1
3
1
2
1
4
1
-
-
4
-
1
0
1
1
1
0
4
DOGAN YAYIN HOLDING AS
TRY
1.7
1
0
1
0
1
0
1
0
0
4
2736
102
-1231
152
1560
2517
2526
1420
0.89
0.00
7.9
1
1
1
2
1
-
-
0
0
3
-
1
-
1
1
1
1
5
AKENERJI ELEKTRIK URETIM AS
TRY
1.3
1
0
1
0
0
1
0
0
1
4
2699
41
516
90
1195
1879
802
944
0.74
0.00
12.9
1
1
1
1
1
-
-
-
-
3
-
1
-
1
-
1
0
3
TORUNLAR GAYRIMENKUL YATIRIM
TRY
0.6
1
1
1
0
1
0
1
1
1
7
4753
501
2321
122
1610
1906
227
2847
1.32
1.00
4.8
1
7
1
1
1
7
1
-
-
4
-
1
1
1
1
1
1
6
NET HOLDING AS
TRY
3.6
1
1
1
0
0
0
1
1
0
5
614
-22
-191
-25
662
280
107
334
1.30
1.00
9.1
1
6
1
4
1
10
1
-
-
4
-
1
1
1
1
1
0
5
HALK GAYRIMENKUL YATRM ORTAK
TRY
-
1
-
-
-
-
-
-
-
-
1
-
-
-
-
-
-
7
-
-
-
260.0
1
122
0
-
-
-
-
-
-
1
-
0
-
1
-
1
0
2
SINPAS GAYRIMENKUL YATIRIM O
TRY
0.8
1
0
0
0
0
1
1
0
0
3
2093
476
412
39
846
1019
604
1075
1.30
1.00
11.2
1
1
1
1
1
-
-
3.5461
0
3
-
1
0
1
-
1
0
3
BESIKTAS FUTBOL YATIRIMLAR
TRY
-
0
-
-
-
-
-
-
-
-
0
-
-
-
-
-
-
147
-
-11.91
0.00
-
-
3
1
-
-
-
-
-
-
1
-
-
1
1
-
1
0
3
TURK EKONOMI BANKASI
TRY
0.9
1
0
1
0
0
-
1
-
0
3
45416
-
2007
639
4497
40862
5037
5000
-
-
9.4
1
1
1
1
1
-
-
-
-
3
-
1
1
1
-
1
1
5
GOLTAS GOLLER BOLGESI CIMENT
TRY
1.7
1
1
1
1
1
0
1
1
1
8
468
74
260
36
452
167
290
306
3.53
1.00
25.0
1
2
1
2
1
9
1
-
-
4
-
0
1
1
0
1
0
3
BAGFAS BANDIRMA GUBRE FABRIK
TRY
2.1
1
0
0
0
0
1
0
0
0
2
328
108
221
26
486
96
364
231
2.39
1.00
20.3
1
1
1
2
1
-
-
1.6601
0
3
-
0
0
1
-
1
0
2
GSD HOLDING
TRY
-
1
-
-
-
-
-
-
-
-
1
-
-
-
-
-
-
-
-
0.37
0.00
6.0
1
-
-
-
-
-
-
-
-
1
-
1
1
1
-
1
0
4
ANADOLU CAM SANAYII AS
TRY
1.1
1
1
0
1
1
0
1
0
0
5
2402
-109
625
111
1115
1295
1475
1110
1.40
1.00
15.6
1
1
1
1
1
5
1
-
-
4
-
1
0
1
0
1
0
3
SEKERBANK
TRY
1.0
1
0
1
0
0
-
1
-
1
4
15185
-
683
327
1800
13338
2294
1874
-
-
7.2
1
1
1
1
1
-
-
0
0
3
-
1
1
1
-
1
1
5
KONYA CIMENTO SANAYII AS
TRY
4.4
1
1
1
0
0
1
1
0
0
5
408
190
350
33
1564
55
236
355
15.43
1.00
42.2
1
7
1
4
1
59
0
5.1153
0
3
-
0
1
1
0
1
1
4
KARTONSAN KARTON SANAYI
TRY
3.0
1
1
0
1
0
0
1
0
0
4
251
140
218
27
668
30
213
221
14.04
1.00
24.7
1
3
1
3
1
22
0
-
-
3
-
0
0
1
1
1
0
3
NETAS TELEKOMUNIKASYON AS
TRY
2.4
1
0
0
0
1
1
1
0
1
5
551
257
237
19
710
299
550
302
3.83
1.00
41.6
1
1
1
2
1
-
-
-
-
3
-
0
0
1
0
1
0
2
BRISA BRIDGESTONE SABANCI
TRY
3.3
1
1
1
1
1
0
1
1
0
7
1217
8
185
139
1623
754
1424
490
3.28
1.00
17.5
1
1
1
3
1
12
0
4.4361
0
3
-
1
1
1
1
1
1
6
GALATASARAY SPORTIF SINAI
TRY
-
0
-
-
-
-
-
-
-
-
0
-
-
-
-
-
-
323
-
-0.34
0.00
-
-
1
1
-
-
-
-
-
-
1
-
-
0
1
-
1
0
2
BORUSAN MANNESMANN BORU SANA
TRY
1.3
1
1
0
1
0
1
1
0
0
5
1455
-60
590
51
780
838
1426
619
2.17
1.00
19.3
1
1
1
1
1
19
0
-
-
3
-
1
0
1
0
1
0
3
GOODYEAR LASTIKLERI TURK AS
TRY
2.1
1
1
0
1
0
1
1
1
0
6
-
224
358
68
784
212
1135
369
-
-
15.8
1
1
1
2
1
5
1
-
-
4
-
1
0
1
1
1
0
4
KARSAN OTOMOTIV
TRY
1.2
0
0
0
0
0
1
1
0
0
2
701
73
-6
-25
315
476
583
253
0.98
0.00
-
-
1
1
1
1
-
-
0
0
2
-
-
0
1
-
1
0
2
TURCAS PETROL A.S.
TRY
1.1
1
0
0
0
0
0
1
0
1
3
1022
162
468
-12
731
330
23
693
1.90
1.00
10.4
1
31
0
1
1
-
-
-
-
2
-
1
0
1
1
1
0
4
GLOBAL YATIRIM HOLDING AS
TRY
-
1
-
-
-
-
-
-
-
-
1
-
-
-
-
-
-
305
-
1.53
1.00
2.6
1
1
1
-
-
-
-
-
-
2
-
1
-
1
-
1
0
3
FENERBAHCE FUTBOL ANONIM SIR
TRY
-
1
-
-
-
-
-
-
-
-
1
-
-
-
-
-
-
247
-
2.90
1.00
556.3
1
4
1
-
-
-
-
-
-
2
-
0
0
1
-
1
0
2
TAT KONSERVE
TRY
1.6
1
1
0
1
1
0
1
1
0
6
596
177
53
29
316
365
778
232
2.85
1.00
16.2
1
0
1
2
1
11
0
-
-
3
-
1
1
1
0
1
0
4
TEKNOSA IC VE DIS TICARET AS
TRY
-
1
-
-
-
-
-
-
-
-
1
-
-
-
-
-
-
2330
-
-
-
16.4
1
0
1
-
-
-
-
-
-
2
-
1
0
1
-
1
1
4
ECZACIBASI YATIRIM HOLDING
TRY
0.4
1
0
0
0
0
0
1
1
0
3
1287
182
1142
-9
442
40
1715
1247
8.87
1.00
28.9
1
0
1
0
1
-
-
2.3734
0
3
-
0
0
1
1
1
0
3
VESTEL ELEKTRONIK SANAYI
TRY
0.5
0
0
0
1
0
0
1
0
0
2
4512
52
851
-75
634
3574
7515
1342
1.65
1.00
-
-
0
1
1
1
-
-
0
0
2
-
-
0
1
-
1
0
2
GOZDE GIRISIM SERMAYESI YATI
TRY
1.4
1
0
1
0
0
0
1
1
0
4
903
-163
108
31
612
855
159
423
-
-
7.5
1
4
1
1
1
-
-
-
-
3
-
1
-
1
1
1
0
4
TEKSTIL BANKASI AS
TRY
0.7
1
1
0
1
0
-
1
-
1
5
3683
-
155
33
374
3110
380
575
-
-
14.3
1
1
1
1
1
11
0
0
0
3
-
1
0
1
-
1
0
3
OMV PETROL OFISI AS-A SH
TRY
1.3
1
1
1
1
1
0
1
1
1
8
4093
1054
1401
303
2668
4988
20202
1993
5.88
1.00
172.9
1
0
1
1
1
4
1
-
-
4
-
0
-
1
0
1
1
3
ITTIFAK HOLDING A.S
TRY
0.5
0
1
0
1
1
0
1
0
0
4
855
-14
256
-21
152
493
938
365
1.59
1.00
-
-
0
1
0
1
161
0
-
-
2
-
-
-
1
-
1
0
2
ZORLU ENERJI ELEKTRIK URETIM
TRY
1.0
1
1
1
0
1
0
0
0
0
4
4010
-897
76
-52
575
4406
525
578
-0.01
0.00
0.9
1
1
1
1
1
3
1
-
-
4
-
1
-
1
1
1
0
4
SASA POLYESTER SANAYI
TRY
1.1
0
0
0
0
1
0
1
0
0
2
680
12
27
-10
257
440
1000
244
1.83
1.00
-
-
0
1
1
1
-
-
-
-
2
-
-
-
1
-
1
0
2
IZMIR DEMIR CELIK SANAYI AS
TRY
2.5
1
0
0
0
0
0
1
0
0
2
1363
20
212
-33
1474
757
1599
606
1.31
1.00
3556.6
1
1
1
3
1
-
-
-
-
3
-
0
0
1
0
1
0
2
ALKIM ALKALI KIMYA A.S
TRY
1.9
1
1
0
1
1
0
1
0
0
5
264
72
134
18
302
87
210
179
4.09
1.00
20.4
1
1
1
2
1
11
0
1.8936
0
3
-
0
0
1
0
1
0
2
METRO TICARI VE MALI YATIRIM
TRY
0.4
0
1
0
1
1
0
1
1
0
5
290
-39
-8
15
138
134
852
369
2.69
1.00
-
-
0
1
0
1
3
1
0
0
3
-
-
0
1
-
1
0
2
ALARKO GAYRIMENKUL YATIRIM
TRY
-
1
-
-
-
-
-
-
-
-
1
-
-
-
-
-
-
15
-
54.45
1.00
17.0
1
16
0
-
-
-
-
-
-
1
-
1
0
1
-
1
0
3
HURRIYET GAZETECILIK VE MATB
TRY
0.7
1
0
1
0
1
1
1
1
0
6
905
21
130
26
508
805
853
748
1.90
1.00
3.4
1
1
1
1
1
-
-
0
0
3
-
1
-
1
1
1
0
4
ANADOLU ISUZU OTOMOTIV SAN-C
TRY
3.1
1
0
0
0
0
1
1
0
0
3
406
154
141
3
519
260
537
166
4.10
1.00
408.8
1
1
1
3
1
-
-
-
-
3
-
0
0
1
-
1
0
2
IHLAS EV ALETLERI IMALAT
TRY
0.7
1
0
1
0
0
1
1
1
0
5
261
131
3
-2
142
86
102
218
1.69
1.00
7.0
1
1
1
1
1
-
-
0
0
3
-
1
-
1
1
1
0
4
MUTLU AKU
TRY
1.0
1
1
0
1
0
1
1
0
0
5
470
94
296
40
336
117
439
353
4.17
1.00
8.2
1
1
1
1
1
7
1
2.3818
0
4
-
1
0
1
1
1
0
4
CELEBI HAVA SERVISI
TRY
8.8
1
1
1
1
1
0
1
0
1
7
345
-35
32
47
491
412
537
64
2.20
1.00
23.3
1
1
1
9
1
12
0
-
-
3
-
0
1
1
1
1
0
4
AFYON CIMENTO
TRY
5.6
0
0
0
1
0
0
1
0
1
3
47
13
35
-8
215
9
41
38
11.63
1.00
-
-
5
1
6
1
-
-
0
0
2
-
-
0
1
-
1
0
2
ANEL ELEKTRIK PROJE TAAHHUT
TRY
1.1
1
0
-
0
0
1
1
1
-
4
589
156
106
12
234
344
307
247
-
-
62.1
1
1
1
1
1
-
-
-
-
3
-
0
0
1
0
1
0
2
BANVIT BANDIRMA VITAMINLI YE
TRY
2.5
1
1
1
1
1
0
1
1
0
7
816
24
54
23
386
669
1261
154
2.10
1.00
44.2
1
0
1
3
1
15
0
0
0
3
-
0
-
1
0
1
0
2
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turkiye Garanti Bankasi AS Turkiye Garanti Bankasi A.S. attracts deposits and offers retail and commercial banking services. The Group offers lease financing, insurance, asset management, securities brokerage, automobile and mortgage loans, credit cards, and other financial services. Turkiye Garanti Bankasi operates in Turkey, the Netherlands, Germany, Romania, Russia, Luxembourg, Malta, and Bahrain.
Price/Volume 12
120.0 M 100.0 M
6
Latest Fiscal Year: LTM as of: 52-Week High (17.05.2013) 52-Week Low (22.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GARAN TI EQUITY YTD Change GARAN TI EQUITY YTD % CHANGE
12/2012 06/yy 11.35 6.58 57'741'966.00 7.96 -29.87% 20.97% 29.35% 4'200.0 33'432.00 45'583.99 0.0 140.5 26'337.81 -
80.0 M 60.0 M
4
40.0 M 2
20.0 M
0 o-12
31.12.2009 31.12.2010 14'640.5 13'694.0 3'085.7 3'381.1 8.64x 9.71x Profitability
LTM-4Q 31.12.2011 15'453.2 3'326.3 7.45x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 17'675.4 3'334.1 11.66x 41.98% 41.98% 2.03% 18.19% 5.78% 0.10% 32.5% 25.36% 211.86% -
Price/ Cash Flow
06/yy 16'705 0.00x 0.0 0.00x 3'170.9 9.40x
d-12
j-13
f-13 m-13
LTM 06/yy 18'231 0.00x 0.0 0.00x 3'740.0 9.45x
a-13 m-13
j-13
j-13
a-13
s-13
FY+1
1.19 7.57% -12.88% 1.190 31 3.516 75'764'700 67'811'510 61'522'650 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 10'986 12'047 3'751.8 4'141.7 8.98x 8.40x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
05.04.2013 BB+ STABLE 211.9% 67.8% 0.10 4.23 -
Sales/Revenue/Turnover
160.00
20'000.0
140.00
18'000.0 16'000.0
120.00
14'000.0
100.00
12'000.0
80.00
10'000.0 8'000.0
60.00
6'000.0
40.00
4'000.0
20.00
2'000.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
140.0 M
8
Valuation Analysis
31.12.2008 12'829.6 1'879.4 5.81x
160.0 M
10
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turkiye Garanti Bankasi AS Holdings By:
All
Holder Name BANCO BILBAO VIZCAYA DOGUS HOLDING AS ABERDEEN VANGUARD GROUP INC BLACKROCK JP MORGAN T ROWE PRICE ASSOCIA FMR LLC CAPITAL GROUP COMPAN SCHRODER INVESTMENT NORGES BANK UMB BANK N A MORGAN STANLEY THAMES RIVER CAPITAL JP MORGAN CHASE BANK EAST CAPITAL ASSET M FIL LIMITED GOLDMAN SACHS GROUP BNP PARIBAS DANSKE INVEST A/S
Firm Name Eczacibasi Securities HSBC Seker Securities IS Investment & Securities Ekspres Invest FinansInvest Burgan Securities Goldman Sachs BNP Paribas Equity Research ATA Invest BGC Partners VTB Capital Oyak Securities UBS Ak Investment Renaissance Capital Barclays Societe Generale Deutsche Bank Morgan Stanley Credit Suisse Keefe, Bruyette & Woods EVA Dimensions Global Menkul Degerler JPMorgan Yatirim Finansman Securities Tera Stock Brokers IBG Research (ESN) Yapi Kredi Yatirim ve Menkul Degerler
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios
Analyst SERCAN SOYLU TAMER SENGUN NESLIHAN KARAGOZ BULENT SENGONUL CIHAN SARAOGLU MUGE DAGISTAN DUYGUN KUTUCU DMITRY TREMBOVOLSKY SADRETTIN BAGCI DERYA GUZEL CAGDAS DOGAN AKIN TUZUN METIN ESENDAL SERHAN GOK HAKAN AYGUN YAVUZ UZAY CRISTINA MARZEA ALAN WEBBORN KAZIM ANDAC MAGDALENA STOKLOSA ATES BULDUR RONNY REHN DOUG WALTERS SEVGI ONUR PAUL FORMANKO ZUMRUT CAN HASAN DEMIR KONSTANTINOS MANOLOPOULOS MURAT BOREKCI
Source Research Research ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG
Recommendation market perform neutral outperform market perform sell neutral hold neutral/neutral hold market outperform hold hold market perform buy market perform hold equalweight buy buy Equalwt/In-Line neutral market perform buy buy neutral market perform neutral accumulate hold
Amt Held 1'050'420'000 1'017'476'545 122'382'189 105'780'113 88'665'649 79'358'168 41'130'919 39'354'106 30'723'505 22'446'646 21'914'217 20'221'825 14'755'799 12'405'000 12'316'491 8'785'103 8'558'906 7'996'524 7'802'110 7'529'000
% Out 25.01 24.23 2.91 2.52 2.11 1.89 0.98 0.94 0.73 0.53 0.52 0.48 0.35 0.3 0.29 0.21 0.2 0.19 0.19 0.18
Weighting
Change 3 3 5 3 1 3 3 3 3 4 3 3 3 5 3 3 3 5 5 3 3 3 5 5 3 3 3 4 3
M D M D D M M M M M M M M M M M M M M M M M U M D M M M U
Latest Chg 11'043'000 935'929 (262'658) (47'412) 1'461'163 96'516 (2'018'765) 3'225'962 (1'193'380) (612'200) (4'037'048) 1'726'787 (822'210) (245'000)
Target Price 9 9 11 9 9 9 8 9 9 9 8 8 8 9 8 8 9 9 10 10 9 9 #N/A N/A 10 10 11 8 11 9
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 27.09.2013 27.09.2013 31.08.2013 30.06.2013 26.09.2013 31.07.2013 30.06.2013 31.07.2013 30.06.2013 30.06.2013 31.12.2012 31.07.2013 31.07.2013 30.09.2012 31.05.2013 31.03.2013 30.04.2013 30.06.2013 31.07.2013 31.05.2013
Date Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided 3 month Not Provided Not Provided 12 month 12 month
Inst Type Bank Holding Company Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 27.09.2013 25.09.2013 25.09.2013 23.09.2013 23.09.2013 19.09.2013 19.09.2013 17.09.2013 12.09.2013 11.09.2013 10.09.2013 09.09.2013 05.09.2013 04.09.2013 04.09.2013 30.08.2013 23.08.2013 31.07.2013 30.07.2013 30.07.2013 30.07.2013 30.07.2013 22.07.2013 28.06.2013 24.06.2013 30.04.2013 26.04.2013 23.04.2013 11.02.2013
30.09.2013
Akbank TAS Akbank T.A.S. attracts deposits and offers retail and corporate banking services. The Group offers consumer credits, credit cards, wealth management, health and life insurance, pension plans, risk management, project financing, foreign trade and cash management services through its branches in Turkey and overseas.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (22.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance AKBNK TI EQUITY YTD Change AKBNK TI EQUITY YTD % CHANGE
12/2012 06/yy 10.50 6.40 46'052'280.00 7.44 -29.14% 16.25% 30.24% 4'000.0 29'760.00 46'469.95 0.0 0.1 19'853.52 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
60.0 M
10
50.0 M
8
40.0 M
6
30.0 M
4
20.0 M
2
10.0 M
0 o-12
31.12.2009 31.12.2010 11'707.1 11'550.1 2'722.7 3'008.8 10.41x 11.41x Profitability
LTM-4Q 31.12.2011 11'975.0 2'536.4 9.49x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 14'574.3 3'004.9 11.71x 46.80% 46.80% 2.32% 18.31% 5.57% 0.10% 36.3% 28.43% 206.76% -
Price/ Cash Flow
d-12
j-13
f-13 m-13
LTM
06/yy 12'935.8 0.00x 0.0 0.00x 2'242.4 11.81x
06/yy 15'608.4 0.00x 0.0 0.00x 3'724.8 8.44x
a-13 m-13
j-13
j-13
a-13
s-13
FY+1
1.23 6.37% -14.18% 1.227 29 2.931 24'097'740 24'988'140 24'004'560 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 9'192.3 9'830.4 3'228.6 3'415.7 9.23x 8.83x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
NR 206.8% 67.4% 0.10 5.33 -
Sales/Revenue/Turnover
20.00
16'000.0
18.00
14'000.0
16.00
12'000.0
14.00
10'000.0
12.00 10.00
8'000.0
8.00
6'000.0
6.00
4'000.0
4.00
2'000.0
2.00 0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 12'338.3 1'782.2 8.05x
12
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Akbank TAS Holdings By:
All
Holder Name HACI OMER SABANCI HO CITIGROUP INCORPORAT ABERDEEN VANGUARD GROUP INC BLACKROCK LAZARD ASSET MANAGEM FRANKLIN RESOURCES INVESCO LTD NORGES BANK DANSKE INVEST A/S DANSKE INVEST MANAGE ERSTE SPARINVEST KAG EAST CAPITAL ASSET M AVIVA OFE GOLDMAN SACHS GROUP DIMENSIONAL FUND ADV CAISSE DE DEPOT ET P ING INVESTMENT MANAG PICTET FUNDS JP MORGAN
Firm Name Eczacibasi Securities HSBC Ekspres Invest Seker Securities FinansInvest Burgan Securities Goldman Sachs BNP Paribas Equity Research ATA Invest BGC Partners VTB Capital Oyak Securities UBS IS Investment & Securities Renaissance Capital Barclays EVA Dimensions Societe Generale Global Menkul Degerler Deutsche Bank Morgan Stanley Credit Suisse Keefe, Bruyette & Woods Garanti Yatirim Menkul Kiymetler JPMorgan Tera Stock Brokers IBG Research (ESN) Yapi Kredi Yatirim ve Menkul Degerler
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a
Analyst SERCAN SOYLU TAMER SENGUN CIHAN SARAOGLU NESLIHAN KARAGOZ MUGE DAGISTAN DUYGUN KUTUCU DMITRY TREMBOVOLSKY SADRETTIN BAGCI DERYA GUZEL CAGDAS DOGAN AKIN TUZUN METIN ESENDAL SERHAN GOK BULENT SENGONUL YAVUZ UZAY CRISTINA MARZEA DOUG WALTERS ALAN WEBBORN SEVGI ONUR KAZIM ANDAC MAGDALENA STOKLOSA ATES BULDUR HADRIEN DE BELLE RECEP DEMIR PAUL FORMANKO HASAN DEMIR KONSTANTINOS MANOLOPOULOS MURAT BOREKCI
Source Co File ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG
Recommendation market perform neutral hold market perform outperform hold neutral/neutral hold market outperform hold hold market perform neutral underperform hold equalweight overweight sell market perform hold Equalwt/In-Line outperform market perform market perform underweight neutral accumulate underperform
Amt Held 1'958'048'000 396'000'000 157'696'431 49'429'953 45'383'774 43'106'258 30'857'450 15'686'191 13'690'578 11'963'632 6'741'761 6'191'738 6'059'197 5'845'518 5'524'680 5'468'657 4'830'720 4'744'511 4'410'178 4'053'544
% Out 48.95 9.9 3.94 1.24 1.13 1.08 0.77 0.39 0.34 0.3 0.17 0.15 0.15 0.15 0.14 0.14 0.12 0.12 0.11 0.1
Weighting
Change 3 3 3 3 5 3 3 3 4 3 3 3 3 1 3 3 5 1 3 3 3 5 3 3 1 3 4 1
M D M M M M M M M M U M M D M M U D M M M M M D M M M D
Latest Chg 5'187'000 988'622 (95'268) (268'566) 381'210 (988'100) 14'000 100'000 657'064 904'112 502'714 187'823 (251'787) 462'090
Target Price 8 9 9 7 9 8 8 8 9 7 7 8 8 8 7 9 #N/A N/A 7 9 8 9 9 10 9 8 11 9 8
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2012 Holding Company 31.12.2012 Investment Advisor 31.08.2013 Investment Advisor 30.06.2013 Unclassified 26.09.2013 Investment Advisor 31.08.2013 Unclassified 28.06.2013 Investment Advisor 27.09.2013 Investment Advisor 31.12.2012 Government 31.05.2013 Investment Advisor 28.06.2013 Investment Advisor 30.04.2013 Investment Advisor 31.03.2013 Investment Advisor 31.12.2012 Hedge Fund Manager 30.06.2013 Investment Advisor 30.04.2013 Investment Advisor 31.12.2012 Investment Advisor 30.06.2013 Investment Advisor 31.05.2013 Investment Advisor 31.07.2013 Investment Advisor
Date Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided 3 month Not Provided 12 month 12 month
Date 27.09.2013 25.09.2013 23.09.2013 20.09.2013 19.09.2013 18.09.2013 17.09.2013 12.09.2013 11.09.2013 10.09.2013 09.09.2013 05.09.2013 04.09.2013 04.09.2013 30.08.2013 23.08.2013 21.08.2013 29.07.2013 26.07.2013 25.07.2013 25.07.2013 25.07.2013 25.07.2013 18.07.2013 24.06.2013 29.04.2013 25.04.2013 11.02.2013
30.09.2013
Turkiye Halk Bankasi AS Turkiye Halk Bankasi A.S. provides various types of banking services. The bank specializes in lending to small-to medium-sized firms and tradesmen.
Price/Volume 25
100.0 M 90.0 M 80.0 M 70.0 M 60.0 M 50.0 M 40.0 M 30.0 M 20.0 M 10.0 M .0 M
20 15
Valuation Analysis
10
Latest Fiscal Year: LTM as of: 52-Week High (17.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance HALKB TI EQUITY YTD Change HALKB TI EQUITY YTD % CHANGE
12/2012 06/yy 21.80 12.40 18'561'589.00 14.8 -32.11% 19.35% 26.06% 1'250.0 18'500.00 16'167.00 0.0 4.8 15'105.52 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 7'437.4 1'016.3 5.66x
5
31.12.2009 31.12.2010 7'784.9 7'711.8 1'664.7 1'842.7 8.94x 8.89x Profitability
LTM-4Q 31.12.2011 9'202.5 2'027.4 6.10x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 11'418.3 2'642.3 8.28x 49.24% 49.41% 2.55% 25.15% 9.27% 0.11% 38.4% 14.82% 140.64% -
Price/ Cash Flow
LTM
06/yy 10'346.4 0.00x 0.0 0.00x 2'306.3 7.67x
06/yy 11'922.0 0.00x 0.0 0.00x 2'790.1 7.32x
FY+1
1.27 7.89% -13.69% 1.275 31 4.677 24'666'700 25'690'560 23'002'960 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 6'205.8 6'779.3 2'592.9 2'672.0 7.16x 7.02x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
140.6% 58.4% 0.11 4.53 -
Sales/Revenue/Turnover
180.00
12'000.0
160.00
10'000.0
140.00
8'000.0
120.00 100.00
6'000.0
80.00
4'000.0
60.00 40.00
2'000.0
20.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turkiye Halk Bankasi AS Holdings By:
All
Holder Name TC BASBAKANLIK VANGUARD GROUP INC WILLIAM BLAIR & COMP NORGES BANK BLACKROCK JP MORGAN SCHRODER INVESTMENT SWEDBANK ROBUR FONDE JANUS CAPITAL MANAGE BARING INTERNATIONAL ROBECO AVIVA OFE EAST CAPITAL ASSET M PIONEER FMR LLC BNP PARIBAS GOLDMAN SACHS GROUP RAIFFEISEN KAPITALAN NORDEA INV MANAGEMEN T ROWE PRICE ASSOCIA
Firm Name Seker Securities Burgan Securities Eczacibasi Securities HSBC IS Investment & Securities Ekspres Invest FinansInvest Goldman Sachs BNP Paribas Equity Research ATA Invest BGC Partners VTB Capital Oyak Securities UBS Ak Investment Renaissance Capital Barclays Societe Generale Deutsche Bank Morgan Stanley Credit Suisse Keefe, Bruyette & Woods Garanti Yatirim Menkul Kiymetler Global Menkul Degerler JPMorgan EVA Dimensions Yatirim Finansman Securities IBG Research (ESN) Tera Stock Brokers Yapi Kredi Yatirim ve Menkul Degerler
Portfolio Name n/a n/a WILLIAM BLAIR & COMP Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst NESLIHAN KARAGOZ DUYGUN KUTUCU SERCAN SOYLU TAMER SENGUN BULENT SENGONUL CIHAN SARAOGLU MUGE DAGISTAN DMITRY TREMBOVOLSKY SADRETTIN BAGCI DERYA GUZEL CAGDAS DOGAN AKIN TUZUN METIN ESENDAL SERHAN GOK HAKAN AYGUN YAVUZ UZAY CRISTINA MARZEA ALAN WEBBORN KAZIM ANDAC MAGDALENA STOKLOSA ATES BULDUR HADRIEN DE BELLE RECEP DEMIR SEVGI ONUR PAUL FORMANKO DOUG WALTERS ZUMRUT CAN KONSTANTINOS MANOLOPOULOS HASAN DEMIR MURAT BOREKCI
Source Research ULT-AGG 13F MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation outperform buy outperform overweight market perform buy outperform Buy/Neutral buy market outperform buy hold outperform buy market outperform buy overweight buy buy Overwt/In-Line neutral outperform outperform buy overweight hold Under Review buy buy buy
Amt Held 638'825'500 21'089'394 20'481'756 18'316'980 17'973'781 13'724'275 13'087'624 10'065'242 9'966'014 8'678'013 8'418'416 6'036'432 5'101'386 3'809'379 3'488'673 3'423'995 3'177'593 3'031'250 3'012'883 2'954'600
% Out 51.11 1.69 1.64 1.47 1.44 1.1 1.05 0.81 0.8 0.69 0.67 0.48 0.41 0.3 0.28 0.27 0.25 0.24 0.24 0.24
Weighting
Change
5 5 5 5 3 5 5 5 5 4 5 3 5 5 4 5 5 5 5 5 3 5 5 5 5 3 #N/A N/A 5 5 5
M M M M D M M M M M M M M M M M M M M M M M U M M M M M U M
Latest Chg 413'686 (5'941'762) (1'873'159) 417'849 4'776'600 (332'555) (1'603'334) 699'522 (612'146) 199'200 292'927 (377'477) (62'545) (27'725) 342'322 (853'586) (136'553)
Target Price 19 18 18 21 17 20 20 21 20 18 18 15 18 18 16 16 19 17 19 25 18 20 19 21 22 #N/A N/A #N/A N/A 20 24 23
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 11.02.2013 Unclassified 30.06.2013 Unclassified 30.06.2013 Investment Advisor 31.12.2012 Government 26.09.2013 Investment Advisor 31.07.2013 Investment Advisor 30.08.2013 Investment Advisor 31.03.2013 Investment Advisor 30.06.2013 Investment Advisor 30.06.2013 Investment Advisor 30.04.2013 Unclassified 31.12.2012 Hedge Fund Manager 31.03.2013 Investment Advisor 31.07.2013 Unclassified 31.07.2013 Investment Advisor 31.07.2013 Unclassified 30.06.2013 Investment Advisor 28.06.2013 Investment Advisor 31.07.2013 Investment Advisor 30.06.2013 Investment Advisor
Date Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided 3 month Not Provided Not Provided 12 month Not Provided 12 month
Date 30.09.2013 30.09.2013 27.09.2013 25.09.2013 23.09.2013 23.09.2013 19.09.2013 17.09.2013 12.09.2013 11.09.2013 10.09.2013 09.09.2013 05.09.2013 04.09.2013 04.09.2013 30.08.2013 23.08.2013 26.07.2013 25.07.2013 25.07.2013 24.07.2013 24.07.2013 18.07.2013 27.06.2013 24.06.2013 06.06.2013 04.06.2013 25.04.2013 25.04.2013 11.02.2013
30.09.2013
Haci Omer Sabanci Holding AS Haci Omer Sabanci Holding A.S., also known as Sabanci Holding, is a multibusiness enterprise operating in Turkey. The Company's main operation areas are financial services, energy (electricity generation and distribution), cement, retail and industrial sectors.
Price/Volume 14
40.0 M
12
35.0 M
10
30.0 M 25.0 M
8
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (17.05.2013) 52-Week Low (08.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SAHOL TI EQUITY YTD Change SAHOL TI EQUITY YTD % CHANGE
12/2012 06/yy 13.15 7.66 3'834'867.00 9.76 -25.78% 27.42% 41.17% 2'040.4 19'914.34 24'009.15 0.0 14'262.0 12'129.68 40'169.40
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
15.0 M
4
10.0 M
2
5.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 19'796.7 0.34x 2'429.8 2.75x 1'188.6 5.46x
20.0 M
6
31.12.2009 31.12.2010 18'848.2 19'541.4 0.23x 1.05x 3'830.7 4'251.8 1.14x 4.84x 1'258.5 1'662.8 8.57x 8.94x Profitability
LTM-4Q 31.12.2011 22'408.8 1.20x 4'202.7 6.42x 1'878.0 5.88x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 11'589.0 3.98x 4'598.4 10.03x 1'855.8 10.82x 4'598.36 4'040.80 34.87% 40.34% 1.30% 14.28% 8.87% 0.06% 16.4% 57.6% 52.7% 16.0% 0.67 0.10 13.98% 147.74% 6.68 4.88
Price/ Cash Flow
LTM
06/yy 9'382.7 16.27x 3'618.0 11.74x 1'489.2 10.31x
06/yy 9'746.1 17.99x 5'616.2 7.29x 2'225.8 9.20x
FY+1
1.09 25.00% 0.51% 1.091 25 3.640 4'531'694 5'662'038 6'033'486 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 26'294.4 29'370.8 5'325.0 6'188.0 1.94x 1.93x 5'253.0 5'857.5 7.65x 6.86x 2'050.2 2'294.3 9.86x 8.78x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
24.80 1.12 4.65 147.7% 44.0% 0.06 2.08 54.68 74.83 70.95 38.65
Sales/Revenue/Turnover
30.00
25'000.0
25.00
20'000.0
20.00
15'000.0
15.00
10'000.0 10.00
5'000.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Haci Omer Sabanci Holding AS Holdings By:
All
Holder Name SABANCI FAMILY SAKIP SABANCI HOLDIN OPPENHEIMERFUNDS INC DODGE & COX SKAGEN AS CARMIGNAC GESTION SABANCI UNIVERSITY EXSA VANGUARD GROUP INC INVESCO LTD BLACKROCK SCHRODER INVESTMENT EAST CAPITAL ASSET M MORGAN STANLEY NORDEA INVESTMENT FU RAIFFEISEN KAPITALAN NORGES BANK JP MORGAN ABERDEEN ROBECO
Firm Name Burgan Securities Seker Securities Eczacibasi Securities Sardis Securities Ekspres Invest Global Menkul Degerler EVA Dimensions Morgan Stanley BGC Partners Oyak Securities IS Investment & Securities Deutsche Bank FinansInvest Credit Suisse Garanti Yatirim Menkul Kiymetler Goldman Sachs JPMorgan Yapi Kredi Yatirim ve Menkul Degerler HSBC Erste Group Unlu Securities UBS Renaissance Capital Yatirim Finansman Securities ATA Invest BGC Partners
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a
Analyst DUYGUN KUTUCU SELAHATTIN AYDIN SERCAN SOYLU HAYDAR ACUN ALPER AKALIN HASAN BAYHAN TIMOTHY STANISH NIDA IQBAL EZGI YILMAZ HASAN SENER MUSTAFA KUCUKMERAL EROL DANIS EZGI GULBAS ATINC OZKAN ONUR MARSAN MATIJA GERGOLET NARESH BILANDANI AKIF MOROGLU CENK ORCAN CAN YURTCAN OYTUN ALTASLI SERHAN GOK ILGIN ERDOGAN ZUMRUT CAN ONDER ZORBA SERAP MUTLU
Source Co File Co File MF-AGG MF-AGG MF-AGG MF-AGG Co File Co File ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG
Recommendation hold market perform market perform hold hold buy underweight Equalwt/No Rating buy market perform market perform hold neutral outperform outperform neutral/neutral overweight hold overweight buy outperform neutral hold market perform market outperform hold
Amt Held 890'636'316 287'084'833 77'467'360 65'711'315 54'718'737 49'766'180 30'810'099 26'321'211 23'927'320 21'924'179 20'594'305 10'871'484 7'945'838 5'915'798 4'529'856 4'455'019 4'140'598 4'037'700 3'524'000 3'493'626
% Out 43.65 14.07 3.8 3.22 2.68 2.44 1.51 1.29 1.17 1.07 1.01 0.53 0.39 0.29 0.22 0.22 0.2 0.2 0.17 0.17
Weighting
Change 3 3 3 3 3 5 1 3 5 3 3 3 3 5 5 3 5 3 5 5 5 3 3 3 4 3
M M M M M M U M M M M M M M M M M U M N N M N M M R
Latest Chg 577'773 (17'256) 40'341'700 462'217 (44'458) (409'134) 2'082'493 3'377'361 (2'186'130) (190'838) 33'300 612'600 (10'718)
Target Price 12 10 11 10 12 12 #N/A N/A 11 11 11 10 11 11 12 12 11 12 11 16 13 11 11 11 10 8 8
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.06.2012 30.06.2012 31.07.2013 30.06.2013 30.08.2013 28.06.2013 30.06.2012 30.06.2012 30.06.2013 27.09.2013 26.09.2013 30.08.2013 31.03.2013 30.06.2013 28.06.2013 28.06.2013 31.12.2012 31.07.2013 30.06.2013 30.04.2013
Date 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided 12 month 3 month 12 month Not Provided 12 month 12 month 12 month 12 month 12 month Not Provided 12 month
Inst Type n/a Holding Company Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Unclassified
Date 30.09.2013 27.09.2013 27.09.2013 27.09.2013 23.09.2013 17.09.2013 13.09.2013 12.09.2013 09.09.2013 05.09.2013 05.09.2013 02.09.2013 27.08.2013 26.08.2013 18.07.2013 11.07.2013 25.06.2013 12.06.2013 15.05.2013 16.04.2013 15.03.2013 15.01.2013 11.12.2012 16.11.2012 25.05.2012 29.03.2010
30.09.2013
BIM Birlesik Magazalar AS BIM Birlesik Magazalar A.S. operates food and basic consumer goods discount stores in Turkey. The Company provides an assortment of private label products.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (17.04.2013) 52-Week Low (08.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BIMAS TI EQUITY YTD Change BIMAS TI EQUITY YTD % CHANGE
12/2012 06/yy 48.63 35.75 701'811.00 41.6 -14.45% 16.36% 50.87% 303.6 12'629.76 10.45 0.0 0.0 388.22 12'277.49
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
2.5 M 2.0 M 1.5 M 1.0 M .5 M .0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 4'242.4 0.57x 189.2 12.75x 114.2 21.44x
50 45 40 35 30 25 20 15 10 5 0 o-12
31.12.2009 31.12.2010 5'323.4 6'574.0 0.96x 1.17x 314.2 356.4 16.26x 21.66x 212.9 245.6 24.77x 32.44x Profitability
LTM-4Q 31.12.2011 8'189.1 0.93x 424.4 17.92x 298.9 26.66x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 9'906.4 1.30x 491.2 26.19x 331.3 39.98x 491.20 397.65 4.01% 4.23% 17.39% 53.55% 5.17% 15.7% 5.0% 4.0% 3.3% 0.98 0.54 0.49% 1.29% 36.62 15.68
Price/ Cash Flow
LTM
06/yy 9'156.2 3.95x 458.0 24.32x 316.9 35.69x
06/yy 10'754.6 4.58x 535.1 23.06x 361.4 35.11x
FY+1
0.73 12.71% -3.12% 0.730 29 3.276 541'475 769'005 706'110 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 11'752.0 13'975.9 2'664.0 3'012.0 1.04x 0.86x 584.6 699.1 105.0 119.0 21.00x 17.56x 395.7 477.2 87.9 99.3 30.88x 26.50x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-0.66 0.03 1.3% 1.3% 5.17 13.01 9.97 23.28 50.67 -17.89
Sales/Revenue/Turnover
35.00
12'000.0
30.00
10'000.0
25.00
8'000.0
20.00
6'000.0 15.00
4'000.0 10.00
2'000.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
BIM Birlesik Magazalar AS Holdings By:
All
Holder Name TOPBAS MUSTAFA LATIF TOPBAS AHMET AFIF ABERDEEN EL KHEREJI ABDULRAHM VANGUARD GROUP INC T ROWE PRICE ASSOCIA OPPENHEIMERFUNDS INC BLACKROCK CIZMECI FIRDEVS TOPBAS FATMA FITNAT HARRIS TRUST & SAVIN DANSKE INVEST A/S NORGES BANK BAILLIE GIFFORD AND VONTOBEL ASSET MANAG JP MORGAN PRUDENTIAL FINANCIAL DANSKE INVEST MANAGE CAISSE DE DEPOT ET P ERSTE SPARINVEST KAG
Firm Name Ak Investment Eczacibasi Securities Ekspres Invest Burgan Securities Goldman Sachs Morgan Stanley ATA Invest Seker Securities IBG Research (ESN) HSBC Oyak Securities IS Investment & Securities EVA Dimensions Deutsche Bank Credit Suisse VTB Capital Garanti Yatirim Menkul Kiymetler JPMorgan BGC Partners Erste Group Global Menkul Degerler Barclays UBS Renaissance Capital Wood & Company BNP Paribas Equity Research Natixis Yatirim Finansman Securities Yapi Kredi Yatirim ve Menkul Degerler
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst BERTUG TUZUN AKIF DASIRAN MELDA AGIRDAS BURAK ISYAR ANTON FARLENKOV NICHOLAS ASHWORTH CEMAL DEMIRTAS KIVANC UYSAL NATALIA SVYROU-SVYRIADI BULENT YURDAGUL SERHAT KAYA BASAK ENGIN DINCKOC CRAIG STERLING EROL DANIS ONUR MUMINOGLU MARIA KOLBINA IREM OKUTGEN BORJA OLCESE BERNA KURBAY GORKEM GOKER TEAM COVERAGE HANZADE KILICKIRAN SERHAN GOK METE OZBEK PATRICK SHIELDS SABRIYE GOZDE CULLAS ANTOINE PARISON DUYGU KALFAOGLU OZGUR GOKER
Source Research Research ULT-AGG Research ULT-AGG MF-AGG MF-AGG ULT-AGG Research Research MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation market perform market perform hold buy Sell/Neutral Overwt/In-Line market perform outperform hold overweight outperform underperform hold buy neutral sell market perform overweight hold accumulate market perform overweight sell hold sell buy reduce Under Review market perform
Amt Held 47'896'992 29'142'000 19'868'975 13'662'000 9'641'829 7'124'890 6'836'042 6'367'598 3'499'980 3'036'000 1'989'984 1'416'854 1'321'636 1'175'697 1'102'326 1'018'842 866'232 835'380 570'346 558'449
% Out 15.78 9.6 6.54 4.5 3.18 2.35 2.25 2.1 1.15 1 0.66 0.47 0.44 0.39 0.36 0.34 0.29 0.28 0.19 0.18
Weighting
Change
3 3 3 5 1 5 3 5 3 5 5 1 3 5 3 1 3 5 3 4 3 5 1 3 1 5 2 #N/A N/A 3
N D M M M M M M M M M M U M M M M U M U M M M M M M M M M
Latest Chg 4'399'278 182'361 (259'376) 571'732 (384'610) 370'172 166'097 (111'260) 24'980 (10'000)
Target Price 44 43 47 52 37 48 42 49 44 46 46 38 #N/A N/A 51 44 30 46 48 44 45 40 43 43 43 38 46 35 #N/A N/A 40
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 11.02.2013 11.02.2013 31.08.2013 11.02.2013 30.06.2013 30.06.2013 31.07.2013 26.09.2013 11.02.2013 11.02.2013 28.06.2013 31.05.2013 31.12.2012 28.06.2013 30.04.2013 31.07.2013 31.07.2013 28.06.2013 31.12.2012 30.04.2013
Date 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided 9 month 12 month 12 month Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided 12 month
Inst Type n/a n/a Investment Advisor n/a Unclassified Investment Advisor Investment Advisor Investment Advisor n/a n/a Unclassified Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 25.09.2013 23.09.2013 18.09.2013 17.09.2013 12.09.2013 11.09.2013 10.09.2013 10.09.2013 05.09.2013 05.09.2013 04.09.2013 28.08.2013 25.08.2013 31.07.2013 29.07.2013 18.07.2013 17.07.2013 10.07.2013 05.07.2013 01.07.2013 26.06.2013 19.06.2013 18.06.2013 05.03.2013 18.02.2013 14.11.2012 13.11.2012 03.08.2012
30.09.2013
Turkiye Is Bankasi Turkiye Is Bankasi (Isbank) provides banking services to retail and corporate customers and to public sector. Isbank also offers asset and wealth management, capital markets, securities brokerage and insurance services throughout Turkey. Isbank holds equity investments in Turkish companies mainly in glass industries.
Price/Volume 9
160.0 M
8
140.0 M
7
120.0 M
6
100.0 M
5
Latest Fiscal Year: LTM as of: 52-Week High (17.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.09.2012 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ISCTR TI EQUITY YTD Change ISCTR TI EQUITY YTD % CHANGE
12/2012 06/yy 7.80 4.59 38'958'000.00 5.34 -31.54% 16.34% 25.23% 4'499.9 24'083.75 41'209.01 0.0 2'891.8 20'744.70 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
60.0 M
3 2
40.0 M
1
20.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 16'510.1 1'588.9 7.11x
80.0 M
4
Valuation Analysis
31.12.2009 31.12.2010 17'009.1 16'725.2 2'497.6 2'939.2 7.77x 8.42x Profitability
LTM-4Q 31.12.2011 18'549.1 2'271.5 6.56x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 22'394.0 3'412.0 8.15x 32.02% 32.10% 1.73% 17.35% 5.43% 0.11% 23.4% 20.49% 187.60% -
Price/ Cash Flow
LTM
06/yy 21'013.6 0.00x 0.0 0.00x 2'775.5 7.78x
06/yy 22'530.5 0.00x 0.0 0.00x 3'542.6 7.24x
FY+1
1.15 -3.28% -11.74% 1.152 29 3.207 37'650'150 51'861'000 52'353'750 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 10'322.3 10'923.8 3'139.5 3'292.4 7.63x 7.41x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
05.04.2013 BB+ STABLE 28.07.2003 B 187.6% 62.4% 0.11 6.24 -
Sales/Revenue/Turnover
60.00
25'000.0
50.00
20'000.0
40.00
15'000.0
30.00
10'000.0 20.00
5'000.0
10.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turkiye Is Bankasi Holdings By:
All
Holder Name LAZARD ASSET MANAGEM VANGUARD GROUP INC BLACKROCK DIMENSIONAL FUND ADV SCHRODER INVESTMENT JP MORGAN NORGES BANK AVIVA OFE ROBECO BARING INTERNATIONAL RAIFFEISEN KAPITALAN EAST CAPITAL ASSET M BNP PARIBAS GOLDMAN SACHS GROUP JUPITER ASSET MANAGE SEB ACADIAN ASSET MANAGE NORDEA INVESTMENT FU ERSTE SPARINVEST KAG PRINCIPAL FINANCIAL
Firm Name Eczacibasi Securities HSBC Ekspres Invest FinansInvest Burgan Securities Goldman Sachs Seker Securities BNP Paribas Equity Research ATA Invest BGC Partners VTB Capital Oyak Securities UBS Ak Investment Renaissance Capital Barclays Societe Generale Morgan Stanley Global Menkul Degerler Deutsche Bank Credit Suisse Keefe, Bruyette & Woods EVA Dimensions Garanti Yatirim Menkul Kiymetler JPMorgan Tera Stock Brokers Yapi Kredi Yatirim ve Menkul Degerler Yatirim Finansman Securities
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst SERCAN SOYLU TAMER SENGUN CIHAN SARAOGLU MUGE DAGISTAN DUYGUN KUTUCU DMITRY TREMBOVOLSKY NESLIHAN KARAGOZ SADRETTIN BAGCI DERYA GUZEL CAGDAS DOGAN AKIN TUZUN METIN ESENDAL SERHAN GOK HAKAN AYGUN YAVUZ UZAY CRISTINA MARZEA ALAN WEBBORN MAGDALENA STOKLOSA SEVGI ONUR KAZIM ANDAC ATES BULDUR RONNY REHN DOUG WALTERS RECEP DEMIR PAUL FORMANKO HASAN DEMIR MURAT BOREKCI ZUMRUT CAN
Source ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation market perform overweight hold outperform buy neutral/neutral outperform buy market perform buy sell market perform neutral market perform hold underweight sell Underwt/In-Line market perform hold underperform underperform buy market perform neutral neutral buy not rated
Amt Held 88'744'091 45'713'168 40'927'869 34'905'903 27'551'616 19'571'688 17'811'830 14'313'245 10'516'021 10'460'510 9'139'700 8'345'873 8'279'805 8'047'792 6'202'744 5'061'349 4'884'026 4'674'618 4'512'148 4'462'577
% Out 1.97 1.02 0.91 0.78 0.61 0.43 0.4 0.32 0.23 0.23 0.2 0.19 0.18 0.18 0.14 0.11 0.11 0.1 0.1 0.1
Weighting
Change
3 5 3 5 5 3 5 5 3 5 1 3 3 3 3 1 1 1 3 3 1 1 5 3 3 3 5 #N/A N/A
M M M M M M M M M M M M M D M M D M M M M M U M M M M M
Latest Chg 371'120 857'225 (1'333'191) 364'026 8'457'186 976'420 176'164 (1'569'176) (377'250) (4'020'900) 2'187'732 3'380'285 1'117'744 (4'438) 654'190 70'000 -
Target Price 6 7 6 7 6 6 6 7 5 6 5 6 6 6 5 5 5 6 6 6 6 6 #N/A N/A 6 7 8 9 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.08.2013 Unclassified 30.06.2013 Unclassified 26.09.2013 Investment Advisor 30.04.2013 Investment Advisor 30.06.2013 Investment Advisor 31.07.2013 Investment Advisor 31.12.2012 Government 31.12.2012 Hedge Fund Manager 30.04.2013 Unclassified 31.03.2013 Investment Advisor 28.06.2013 Investment Advisor 31.03.2013 Investment Advisor 31.07.2013 Unclassified 30.06.2013 Investment Advisor 31.05.2013 Investment Advisor 28.03.2013 Unclassified 31.07.2013 Investment Advisor 28.06.2013 Investment Advisor 30.04.2013 Investment Advisor 31.08.2013 Investment Advisor
Date Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided 3 month Not Provided 12 month Not Provided
Date 27.09.2013 25.09.2013 23.09.2013 19.09.2013 18.09.2013 17.09.2013 13.09.2013 12.09.2013 11.09.2013 10.09.2013 09.09.2013 05.09.2013 04.09.2013 04.09.2013 30.08.2013 23.08.2013 06.08.2013 06.08.2013 06.08.2013 05.08.2013 05.08.2013 04.08.2013 25.07.2013 18.07.2013 24.06.2013 08.05.2013 11.02.2013 28.08.2012
30.09.2013
Turkcell Iletisim Hizmetleri AS Turkcell Iletisim Hizmetleri AS (Turkcell) offers cellular telephone, voice and data communication services through its GSM network in Turkey. Turkcell serves its customer through regional offices, subscription centers, and TurkcellExtra shops across Turkey, and through its Internet store.
Price/Volume 14
40.0 M
12
35.0 M
10
30.0 M 25.0 M
8
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (17.01.2013) 52-Week Low (11.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 18.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TCELL TI EQUITY YTD Change TCELL TI EQUITY YTD % CHANGE
12/2012 06/yy 12.65 10.15 9'887'273.00 11.9 -5.93% 17.24% 64.00% 2'200.0 26'180.00 3'042.27 0.0 (140.3) 7'038.45 22'088.47
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
15.0 M
4
10.0 M
2
5.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 8'844.6 1.76x 3'255.2 4.79x 2'312.8 8.32x
20.0 M
6
31.12.2009 31.12.2010 8'936.4 9'003.6 2.34x 2.32x 2'978.9 2'851.6 7.02x 7.33x 1'716.7 1'771.6 13.58x 13.10x Profitability
LTM-4Q 31.12.2011 9'370.1 1.77x 2'912.9 5.70x 1'183.3 16.51x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 10'507.0 2.02x 3'241.5 6.56x 2'083.0 12.20x 3'241.51 1'834.98 17.46% 24.61% 11.70% 16.70% 0.60% 38.3% 30.9% 17.8% 19.8% 2.33 1.92 16.31% 23.63% 6.24 109.80
Price/ Cash Flow
LTM
06/yy 9'919.4 6.76x 3'047.7 5.61x 1'922.1 10.48x
06/yy 11'103.7 7.69x 3'431.7 5.99x 2'156.7 11.42x
FY+1
0.73 8.68% 3.03% 0.730 31 4.452 5'637'145 6'773'596 6'263'591 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 11'378.8 12'116.1 1.95x 1.93x 3'491.6 3'792.8 6.33x 5.82x 2'214.8 2'423.5 566.0 682.0 11.74x 11.05x 10.35x 10.08x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
19.11.2008 BB+ STABLE 16.18 9.43 -1.15 0.91 23.6% 19.3% 0.60 2.12 58.51 3.32 37.81 -20.33
Sales/Revenue/Turnover
16.00
12'000.0
14.00
10'000.0
12.00
8'000.0
10.00 8.00
6'000.0
6.00
4'000.0
4.00
2'000.0 2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turkcell Iletisim Hizmetleri AS Holdings By:
All
Holder Name TURKCELL HOLDING AS SONERA HOLDING BV MV HOLDING AS LAZARD ASSET MANAGEM BLACKROCK VANGUARD GROUP INC NORGES BANK THORNBURG INVESTMENT JP MORGAN SCHRODER INVESTMENT SUN LIFE FINANCIAL I BARING INTERNATIONAL DWS INVESTMENTS SWEDBANK ROBUR FONDE FRANKLIN RESOURCES ROBECO SEB EAST CAPITAL ASSET M GRANTHAM MAYO VAN OT BNP PARIBAS
Firm Name
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a
Analyst
Seker Securities OKAN UZUN Sardis Securities HAYDAR ACUN Eczacibasi Securities AKIF DASIRAN IS Investment & Securities NUR KARABACAK Ekspres Invest MELDA AGIRDAS Burgan Securities MURAT IGNEBEKCILI UBS ALEXANDER WRIGHT BNP Paribas Equity Research BERNA KOKTENER ATA Invest ENDER KAYNAR Renaissance Capital ALEXANDER KAZBEGI Oyak Securities MELIS POCAR Ak Investment BORA TEZGULER New Street Research CHRIS HOARE Deutsche Bank KORAY PAMIR JPMorgan TORSTEN ACHTMANN Barclays SAN DHILLON BGC Partners ERDEM HAFIZOGLU IBG Research (ESN) DIMITRIS BIRBOS Garanti Yatirim Menkul Kiymetler HALIL IBRAHIM KAHVE Tera Stock Brokers TUGCE KARAGUL Unlu Securities OYTUN ALTASLI Yatirim Finansman Securities DUYGU KALFAOGLU Global Menkul Degerler HASAN BAYHAN Espirito Santo Investment Bank Research ANDREW HOGLEY Credit Suisse ATINC OZKAN VTB Capital IVAN KIM EVA Dimensions ANDREW S ZAMFOTIS Erste Group VERA SUTEDJA Yapi Kredi Yatirim ve Menkul Degerler MEHMET A AGYUZ
Source 20F 20F Research ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG
Recommendation outperform buy outperform outperform hold buy buy buy market outperform hold outperform market perform buy buy overweight overweight buy accumulate outperform neutral outperform outperform buy buy underperform buy overweight accumulate buy
Amt Held 1'122'000'000 287'632'180 56'320'000 34'252'799 32'553'152 30'159'675 21'794'246 17'450'300 13'976'107 12'675'682 9'135'225 6'793'261 6'420'000 6'130'274 4'833'923 3'953'477 3'209'565 3'039'164 2'974'443 2'933'000
% Out 51 13.07 2.56 1.56 1.48 1.37 0.99 0.79 0.64 0.58 0.42 0.31 0.29 0.28 0.22 0.18 0.15 0.14 0.14 0.13
Weighting
Change 5 5 5 5 3 5 5 5 4 3 5 3 5 5 5 5 5 4 5 3 5 5 5 5 1 5 5 4 5
M M M U D M U M M M M D M M M M M M M M M M M U M M U U N
Latest Chg 126'162 1'906'485 3'527'600 388'190 (4'626'631) 15'670 2'073'699 98'000 431'797 34'252 268'208 (851'590) (47'025)
Target Price 13 11 13 13 13 13 11 14 13 12 14 12 16 15 14 12 13 13 13 13 14 14 14 12 8 12 #N/A N/A 15 13
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 15.03.2013 15.03.2013 12.12.2012 31.08.2013 26.09.2013 30.06.2013 31.12.2012 31.07.2013 31.07.2013 30.08.2013 31.07.2013 31.03.2013 28.06.2013 31.03.2013 28.06.2013 30.04.2013 31.03.2013 31.03.2013 31.05.2013 31.07.2013
Date Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month 3 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided
Inst Type Holding Company Holding Company Corporation Unclassified Investment Advisor Unclassified Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Unclassified
Date 27.09.2013 27.09.2013 26.09.2013 23.09.2013 23.09.2013 18.09.2013 13.09.2013 12.09.2013 11.09.2013 09.09.2013 05.09.2013 04.09.2013 03.09.2013 02.09.2013 30.08.2013 27.08.2013 23.08.2013 23.08.2013 18.07.2013 12.07.2013 09.07.2013 21.06.2013 25.04.2013 22.04.2013 18.04.2013 10.04.2013 05.03.2013 25.01.2013 12.12.2012
30.09.2013
Turk Hava Yollari Turk Hava Yollari Anonim Ortakligi (THY) provides passenger and cargo air transportation services. The Company serves all the domestic destinations and the Middle East, North America, Europe, Asia, North Africa and South Africa.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (13.08.2013) 52-Week Low (01.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance THYAO TI EQUITY YTD Change THYAO TI EQUITY YTD % CHANGE
12/2012 06/yy 8.80 3.24 26'562'452.00 7.7 -12.50% 137.40% 77.32% 1'380.0 10'626.00 8'666.99 0.0 0.0 1'907.36 18'804.70
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
160.0 M 140.0 M 120.0 M 100.0 M 80.0 M 60.0 M 40.0 M 20.0 M .0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 6'123.2 0.38x 1'027.1 2.25x 1'134.2 0.88x
10 9 8 7 6 5 4 3 2 1 0 o-12
31.12.2009 31.12.2010 7'035.9 8'422.8 0.95x 1.03x 1'178.9 919.4 5.65x 9.44x 559.1 286.4 8.92x 18.85x Profitability
LTM-4Q 31.12.2011 11'815.4 0.74x 1'150.4 7.56x 18.5 137.39x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 14'909.0 0.96x 2'077.6 6.87x 1'133.4 6.63x 2'077.58 1'047.82 7.03% 9.10% 5.40% 21.12% 8.94% 0.81% 20.2% 15.4% 8.3% 7.6% 0.92 0.59 46.15% 160.35% 14.41 54.61
Price/ Cash Flow
LTM
06/yy 13'592.3 2.66x 1'627.3 5.79x 743.0 4.47x
06/yy 16'460.9 3.57x 2'535.4 7.31x 1'090.8 8.74x
FY+1
1.63 1.08 139.40% 43.79% 1.080 25 4.400 24'866'000 34'704'840 25'352'970 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 18'511.8 21'596.0 1.03x 0.91x 2'829.3 3'311.6 6.65x 5.68x 1'107.7 1'386.4 842.0 304.0 9.33x 7.56x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
8.89 5.64 3.23 3.96 160.4% 61.6% 0.81 1.23 25.33 6.68 32.05 -2.69
Sales/Revenue/Turnover
25.00
16'000.0 14'000.0
20.00
12'000.0 10'000.0
15.00
8'000.0 10.00
6'000.0 4'000.0
5.00
0.00 01.01.2010
2'000.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turk Hava Yollari Holdings By:
All
Holder Name REPUBLIC OF TURKEY NORGES BANK DIMENSIONAL FUND ADV VANGUARD GROUP INC BLACKROCK BNP PARIBAS EAST CAPITAL ASSET M PUTNAM INVESTMENT MA RAIFFEISEN KAPITALAN GOLDMAN SACHS GROUP STATE STREET CORP JP MORGAN FRANK RUSSELL TRUST NOBLE FUNDS TFI SA PRINCIPAL FINANCIAL ALLIANCE BERNSTEIN DRIEHAUS CAPITAL MAN UBS AG SCHRODER INVESTMENT ALLIANZ ASSET MANAGE
Firm Name Seker Securities Erste Group HSBC Ekspres Invest Yatirim Finansman Securities Burgan Securities BNP Paribas Equity Research EVA Dimensions Renaissance Capital Morgan Stanley Oyak Securities IS Investment & Securities Ak Investment FinansInvest BGC Partners UBS Deutsche Bank Garanti Yatirim Menkul Kiymetler Eczacibasi Securities Global Menkul Degerler Goldman Sachs Tera Stock Brokers Yapi Kredi Yatirim ve Menkul Degerler ATA Invest
Portfolio Name n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a
Analyst BURAK DEMIRBILEK GORKEM GOKER CENK ORCAN SELIM KUNTER DUYGU KALFAOGLU BURAK ISYAR ALPER PAKSOY TIMOTHY STANISH ALEXANDER KAZBEGI NIDA IQBAL MELIS POCAR EMRE SEZAN OMER OMERBAS GAYE ABIDIN KEREM TEZCAN ANUJ MEHROTRA EROL DANIS BAHAR DENIZ EGEMEN BEHLUL KATAS HASAN BAYHAN ANTON FARLENKOV FULIN R ONDER OZGUR GOKER ISMAIL OZER
Source Co File MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation outperform accumulate overweight hold outperform buy buy overweight buy Overwt/No Rating market perform outperform market perform neutral buy buy buy market perform outperform buy neutral/neutral buy buy market outperform
Amt Held 677'856'000 35'425'087 17'916'958 16'922'567 15'717'199 7'898'730 7'481'175 5'424'276 5'078'286 4'568'533 4'543'525 3'760'334 3'532'478 3'346'498 3'266'032 3'255'809 3'151'473 3'040'348 3'001'580 2'749'504
% Out 49.12 2.57 1.3 1.23 1.14 0.57 0.54 0.39 0.37 0.33 0.33 0.27 0.26 0.24 0.24 0.24 0.23 0.22 0.22 0.2
Weighting
Change 5 4 5 3 5 5 5 5 5 5 3 5 3 3 5 5 5 3 5 5 3 5 5 4
M M M D M M M U M M M U M M M M M M M M M N U M
Latest Chg 206'298 (2'450'502) (491'158) 462'499 (346'150) 2'822'400 717'157 377'484 (1'635'010) (499) 3'210'981 197'774 (553'470) 2'979'762 (1'061'662)
Target Price 9 9 10 9 9 9 11 #N/A N/A 7 8 7 9 8 9 9 10 10 8 9 9 8 8 9 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2012 Government 31.12.2012 Government 30.04.2013 Investment Advisor 30.06.2013 Unclassified 26.09.2013 Investment Advisor 31.07.2013 Unclassified 31.03.2013 Investment Advisor 30.06.2013 Investment Advisor 28.06.2013 Investment Advisor 30.06.2013 Investment Advisor 27.09.2013 Investment Advisor 31.07.2013 Investment Advisor 30.06.2013 Investment Advisor 29.06.2012 Investment Advisor 31.07.2013 Investment Advisor 30.06.2013 Investment Advisor 31.07.2013 Hedge Fund Manager 30.06.2013 Unclassified 31.07.2013 Investment Advisor 31.08.2013 Investment Advisor
Date 12 month 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided
Date 27.09.2013 26.09.2013 24.09.2013 23.09.2013 20.09.2013 18.09.2013 12.09.2013 10.09.2013 06.09.2013 05.09.2013 05.09.2013 04.09.2013 04.09.2013 27.08.2013 27.08.2013 06.08.2013 25.07.2013 18.07.2013 02.07.2013 27.06.2013 26.06.2013 19.06.2013 20.05.2013 27.07.2012
30.09.2013
Tupras Turkiye Petrol Rafinerileri AS Tupras-Turkiye Petrol Rafinerileri A.S. refines petroleum. The Company produces LPG, naphtha, gasoline, diesel fuel, fuel, heating oil, jet fuel, lubricants, and asphalt. Tupras operates refineries in Izmit, Izmir, Kirikkale, and Batman. The Company imports and exports petroleum products.
Price/Volume 60
3.5 M
50
3.0 M 2.5 M
40
Latest Fiscal Year: LTM as of: 52-Week High (03.04.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TUPRS TI EQUITY YTD Change TUPRS TI EQUITY YTD % CHANGE
12/2012 06/yy 56.25 36.50 686'879.00 42.7 -24.09% 16.99% 33.42% 250.4 10'692.90 4'642.78 0.0 42.9 3'279.89 14'002.95
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1.5 M
20
1.0 M
10
.5 M
0 o-12
31.12.2009 31.12.2010 20'330.6 26'166.0 0.32x 0.26x 1'145.1 1'372.2 5.66x 4.87x 811.3 737.3 9.18x 13.11x Profitability
LTM-4Q 31.12.2011 41'443.8 0.27x 2'157.7 5.16x 1'241.7 8.07x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 47'033.2 0.30x 1'401.5 10.21x 1'460.8 8.83x 1'401.45 1'130.96 2.40% 2.92% 7.49% 32.75% 2.47% 4.1% 2.7% 2.1% 3.1% 1.14 0.68 27.13% 95.79% 15.07 11.46
Price/ Cash Flow
d-12
j-13
f-13 m-13
LTM
06/yy 45'692.6 0.94x 1'815.5 6.14x 1'101.4 8.80x
06/yy 42'877.1 1.32x 1'154.3 13.09x 1'302.9 9.05x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.93 12.17% -10.70% 0.929 33 2.818 758'687 881'654 815'820 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 42'716.6 44'982.7 8'026.0 7'662.0 0.34x 0.34x 1.75x 1.87x 1'258.9 1'465.4 392.0 307.0 11.12x 9.56x 11.38x 11.65x 1'077.7 1'122.0 318.0 226.0 10.07x 10.37x 11.16x 11.52x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
9.05 -6.00 2.83 5.18 95.8% 48.7% 2.47 7.18 24.22 31.85 51.29 7.58
Sales/Revenue/Turnover
20'000.00
50'000.0
18'000.00
45'000.0
16'000.00
40'000.0
14'000.00
35'000.0
12'000.00
30'000.0
10'000.00 8'000.00
25'000.0 20'000.0
6'000.00
15'000.0
4'000.00
10'000.0
2'000.00
5'000.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 30'404.0 0.14x 1'394.5 3.15x 432.2 9.39x
2.0 M
30
Valuation Analysis
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Tupras Turkiye Petrol Rafinerileri AS Holdings By:
All
Holder Name ENERJI YATIRIMLARI A FMR LLC VANGUARD GROUP INC BLACKROCK NORGES BANK FRANKLIN RESOURCES JP MORGAN BARING INTERNATIONAL ROBECO INVESCO LTD PICTET FUNDS BANK OF NEW YORK MEL MORGAN STANLEY CHARLES SCHWAB INVES EAST CAPITAL ASSET M NORTHERN TRUST CORPO ALASKA PERMANENT FUN NORDEA INVESTMENT FU DEKABANK DEUTSCHE GI LORD ABBETT & CO LLC
Firm Name Burgan Securities Sardis Securities Eczacibasi Securities Renaissance Capital Ekspres Invest ATA Invest Goldman Sachs Oyak Securities IS Investment & Securities Ak Investment Deutsche Bank BGC Partners Wood & Company EVA Dimensions Morgan Stanley Credit Suisse BNP Paribas Equity Research UBS Garanti Yatirim Menkul Kiymetler Unlu Securities Global Menkul Degerler Barclays JPMorgan Tera Stock Brokers Concorde Securities Rt HSBC IBG Research (ESN) VTB Capital Yapi Kredi Yatirim ve Menkul Degerler KBC Securities Erste Group Yatirim Finansman Securities KBC Securities
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst UMUT OZTURK HAYDAR ACUN BEHLUL KATAS ILGIN ERDOGAN SELIM KUNTER ERDEM KAYLI HENRY MORRIS HASAN SENER ASLI OZATA KUMBARACI ERKAN SAVRAN KORAY PAMIR EZGI YILMAZ ROBERT RETHY DOUG WALTERS IGOR KUZMIN ONUR MUMINOGLU ALPER PAKSOY DANIEL EKSTEIN ONUR MARSAN VEDAT MIZRAHI TEAM COVERAGE HANZADE KILICKIRAN NEERAJ Z KUMAR OGUZHAN AKBULUT ATTILA VAGO BULENT YURDAGUL VASSILIS ROUMANTZIS EKATERINA RODINA ELVIN AKBULUT PETER CSASZAR TAMAS PLETSER ZUMRUT CAN OLENA KYRYLENKO
Source Co File ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold sell market perform hold hold market perform neutral/cautious market perform outperform market perform hold hold hold underweight Equalwt/No Rating outperform hold sell market perform underperform buy underweight neutral buy equalweight neutral hold sell hold sell hold not rated hold
Amt Held 127'713'794 3'852'725 3'781'013 3'636'694 3'577'530 3'390'192 3'342'971 2'156'766 2'064'049 1'925'835 1'673'618 1'190'083 1'047'003 997'479 981'812 894'466 801'271 626'947 617'600 580'002
% Out 51 1.54 1.51 1.45 1.43 1.35 1.33 0.86 0.82 0.77 0.67 0.48 0.42 0.4 0.39 0.36 0.32 0.25 0.25 0.23
Weighting
Change
3 1 3 3 3 3 3 3 5 3 3 3 3 1 3 5 3 1 3 1 5 1 3 5 3 3 3 1 3 1 3 #N/A N/A 3
M M M M M M M M M M M M M D M M M M M N M M U M M D M N D D M M U
Latest Chg (114'542) 31'634 (9'235) (102'230) 174'040 (67'341) (5'027) (550'865) 31'473 56'982 192'647 4'579 30'463 139'427 (26'400) 17'061
Target Price 45 24 51 42 48 42 48 47 49 45 52 50 44 #N/A N/A 47 50 51 40 48 41 56 43 48 50 49 57 45 43 57 45 53 #N/A N/A 41
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.07.2013 30.06.2013 26.09.2013 31.12.2012 28.06.2013 31.07.2013 31.03.2013 30.04.2013 27.09.2013 31.05.2013 27.09.2013 30.06.2013 27.09.2013 31.03.2013 30.06.2013 30.06.2013 28.06.2013 28.03.2013 28.06.2013
Date 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided 3 month Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided 12 month
Inst Type Corporation Investment Advisor Unclassified Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Bank Investment Advisor
Date 30.09.2013 27.09.2013 26.09.2013 24.09.2013 23.09.2013 11.09.2013 10.09.2013 05.09.2013 04.09.2013 04.09.2013 02.09.2013 28.08.2013 23.08.2013 14.08.2013 09.08.2013 06.08.2013 05.08.2013 19.07.2013 18.07.2013 18.07.2013 01.07.2013 26.06.2013 12.06.2013 08.06.2013 04.06.2013 15.05.2013 13.05.2013 10.04.2013 06.03.2013 30.01.2013 28.01.2013 29.08.2012 25.05.2011
30.09.2013
KOC Holding AS Koc Holding AS is a holding company. The Company has interests in manufacturers of automobiles, household appliances, consumer electronics, textiles, construction materials and other goods, food processers, liquefied petroleum gas distributors, insurance, factoring, lease financing, and securities brokerage companies, and banks.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (08.05.2013) 52-Week Low (08.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance KCHOL TI EQUITY YTD Change KCHOL TI EQUITY YTD % CHANGE
12/2012 06/yy 11.85 7.10 5'750'435.00 9.32 -21.35% 31.27% 53.89% 2'535.9 23'634.57 12'389.65 0.0 7'975.3 7'133.03 39'013.71
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
14.0 M
12
12.0 M
10
10.0 M
8
8.0 M
6
6.0 M
4
4.0 M
2
2.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 55'631.1 0.36x 4'555.2 4.43x 2'023.6 2.72x
14
31.12.2009 31.12.2010 39'450.3 48'822.3 0.54x 0.59x 5'283.7 5'232.7 4.00x 5.52x 1'429.2 1'734.5 7.47x 10.47x Profitability
LTM-4Q 31.12.2011 69'767.1 0.53x 6'373.6 5.76x 2'124.5 6.46x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 84'833.3 0.43x 6'164.3 5.96x 2'314.9 10.14x 6'164.27 5'015.05 5.91% 5.33% 2.94% 14.99% 0.97% 13.8% 6.0% 4.7% 2.7% 1.37 0.89 25.45% 76.08% 8.65 9.85
Price/ Cash Flow
LTM
06/yy 72'714.3 2.06x 5'440.6 7.38x 1'994.8 8.77x
06/yy 76'802.7 2.21x 4'579.0 8.49x 2'328.4 10.20x
FY+1
1.12 32.08% 2.42% 1.120 27 3.074 5'320'035 4'872'225 4'569'257 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 80'158.8 83'222.5 26'044.0 19'724.0 0.49x 0.46x 5'712.0 6'164.9 6.83x 6.33x 2'377.3 2'528.9 9.77x 9.04x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
11.04.2013 BBBSTABLE 11.04.2013 A-3 11.17 4.23 1.74 3.53 76.1% 33.8% 0.97 5.94 42.19 37.05 50.04 24.18
Sales/Revenue/Turnover
14.00
90'000.0
12.00
80'000.0 70'000.0
10.00
60'000.0
8.00
50'000.0
6.00
40'000.0 30'000.0
4.00
20'000.0
2.00 0.00 01.01.2010
10'000.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
KOC Holding AS Holdings By:
All
Holder Name TEMEL TICARET VE YAT VAKFI VEHBI KOC ARSEL SEMAHAT SEVIM KIRAC SUNA KOC MUSTAFA RAHMI KOC MUSTAFA VEHBI KOC ALI Y KOC HLDG PENSION & W KIRAC IPEK LAZARD ASSET MANAGEM KOC MEHMET OMER JP MORGAN VANGUARD GROUP INC BLACKROCK DIMENSIONAL FUND ADV NORGES BANK CAPITAL GROUP COMPAN JP MORGAN CHASE BANK EAST CAPITAL ASSET M BARING INTERNATIONAL
Firm Name Burgan Securities Seker Securities Eczacibasi Securities Sardis Securities Yatirim Finansman Securities IS Investment & Securities Ekspres Invest Global Menkul Degerler BGC Partners Oyak Securities Ak Investment Deutsche Bank FinansInvest BNP Paribas Equity Research JPMorgan Renaissance Capital Garanti Yatirim Menkul Kiymetler Goldman Sachs UBS Barclays EVA Dimensions HSBC Unlu Securities Credit Suisse Erste Group ATA Invest
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst BURAK ISYAR KADIR TEZELLER SERCAN SOYLU HAYDAR ACUN ZUMRUT CAN MUSTAFA KUCUKMERAL ALPER AKALIN HASAN BAYHAN EZGI YILMAZ HASAN SENER ERKAN SAVRAN EROL DANIS EZGI GULBAS ALPER PAKSOY NARESH BILANDANI ILGIN ERDOGAN ONUR MARSAN MATIJA GERGOLET SERHAN GOK HANZADE KILICKIRAN TIMOTHY STANISH CENK ORCAN OYTUN ALTASLI ONUR MUMINOGLU MEHMET EMIN ZUMRUT ONDER ZORBA
Source Research Research Research Research Research Research Research Research Research ULT-AGG Research ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold market perform market perform sell market perform underperform hold sell hold market perform market perform hold underperform hold neutral buy market perform neutral/neutral neutral equalweight buy neutral market perform outperform buy market perform
Amt Held 1'079'984'208 181'405'360 162'694'562 133'102'523 132'626'635 82'136'417 55'699'112 50'451'548 48'885'553 43'567'280 39'462'977 25'834'103 22'876'691 15'941'852 14'148'218 7'060'056 6'772'150 5'941'465 5'179'245 5'103'739
% Out 42.59 7.15 6.42 5.25 5.23 3.24 2.2 1.99 1.93 1.72 1.56 1.02 0.9 0.63 0.56 0.28 0.27 0.23 0.2 0.2
Weighting
Change 3 3 3 1 3 1 3 1 3 3 3 3 1 3 3 5 3 3 3 3 5 3 3 5 5 3
M M M M M D D D M M M M M M M M M M U M M M N M M M
Latest Chg 135'883 (301'263) (38'284) 1'183'712 498'160 500'204
Target Price 10 8 10 6 10 9 10 10 10 9 9 10 9 9 9 12 11 11 10 9 #N/A N/A 13 10 9 9 7
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 29.08.2012 29.08.2012 29.08.2012 29.08.2012 29.08.2012 29.08.2012 29.08.2012 29.08.2012 29.08.2012 31.08.2013 29.08.2012 31.07.2013 30.06.2013 26.09.2013 30.04.2013 31.12.2012 30.06.2013 31.05.2013 31.03.2013 30.06.2013
Date 12 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month 12 month 12 month 3 month 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided
Inst Type Corporation n/a n/a n/a n/a n/a n/a Corporation n/a Unclassified n/a Investment Advisor Unclassified Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 30.09.2013 27.09.2013 27.09.2013 27.09.2013 26.09.2013 24.09.2013 23.09.2013 16.09.2013 09.09.2013 05.09.2013 04.09.2013 02.09.2013 23.08.2013 23.08.2013 21.08.2013 19.07.2013 18.07.2013 11.07.2013 04.07.2013 26.06.2013 06.06.2013 15.05.2013 15.03.2013 26.11.2012 04.11.2012 08.06.2012
30.09.2013
Anadolu Efes Biracilik Ve Malt Sanayii AS Anadolu Efes Biracilik ve Malt Sanayii AS is the holding company of the Efes Beverage Group. The group produces and markets beer, malt and Coca-Cola products across a geography that consists of Turkey, Russia, the CIS, countries Southeast Europe and the Middle East. Anadolu Efes is also an operating entity under which the Turkish brewing business is managed.
Price/Volume 35
6.0 M
30
5.0 M
25
4.0 M
20
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (24.04.2013) 52-Week Low (11.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance AEFES TI EQUITY YTD Change AEFES TI EQUITY YTD % CHANGE
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
2.0 M
10
1.0 M
5 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 3'668.9 1.67x 831.8 7.38x 309.7 14.97x
3.0 M
15
12/2012 06/yy 32.40 22.00 427'326.00 23.4 -27.78% 6.36% 12.98% 592.1 13'855.26 2'923.08 0.0 82.0 1'871.32 17'923.43
31.12.2009 31.12.2010 3'811.1 4'168.8 2.27x 2.72x 918.5 1'004.0 9.42x 11.30x 422.6 503.6 17.89x 20.91x Profitability
LTM-4Q 31.12.2011 4'761.3 2.41x 939.7 12.22x 341.2 30.07x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 6'416.8 2.55x 1'225.0 13.35x 606.9 25.07x 1'225.05 774.47 12.07% 12.53% 21.59% 39.28% 29.03% 0.56% 48.9% 17.6% 10.4% 9.5% 1.79 1.27 25.10% 43.60% 5.36 4.83
Price/ Cash Flow
06/yy 4'719.4 11.17x 927.2 16.19x 440.8 28.97x
LTM 06/yy 7'774.5 9.66x 1'366.5 15.11x 2'981.8 5.56x
FY+1
0.67 -10.85% -7.39% 0.672 25 2.520 314'629 288'705 272'968 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 9'175.2 10'355.0 2'889.0 1'952.0 1.68x 1.47x 6.09x 8.69x 1'636.7 1'918.8 617.0 311.0 10.95x 9.34x 9.49x 9.14x 1'259.8 768.0 243.0 116.0 10.69x 18.66x 20.71x 20.71x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
14.06.2012 BBBSTABLE 16.11 9.18 2.00 2.88 43.6% 30.1% 0.56 1.84 68.04 75.51 64.91 74.30
Sales/Revenue/Turnover
30.00
7'000.0
25.00
6'000.0 5'000.0
20.00
4'000.0 15.00
3'000.0
10.00
2'000.0
5.00
1'000.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Anadolu Efes Biracilik Ve Malt Sanayii AS Holdings By:
All
Holder Name SABMILLER ANADOLU EF YAZICILAR HOLDING AS OZILHAN SINAI YATIRI ANADOLU ENDUSTRI HOL DODGE & COX OPPENHEIMERFUNDS INC COMMONWEALTH BANK OF VANGUARD GROUP INC BLACKROCK NORGES BANK MORGAN STANLEY T ROWE PRICE ASSOCIA MONTGOMERY ASSET MAN INVESCO LTD GOLDMAN SACHS GROUP SCHRODER INVESTMENT BNP PARIBAS ERSTE SPARINVEST KAG BANQUE DE LUXEMBOURG DIMENSIONAL FUND ADV
Firm Name Eczacibasi Securities Ekspres Invest Burgan Securities Morgan Stanley Goldman Sachs Nomura HSBC Oyak Securities IS Investment & Securities Ak Investment BGC Partners Barclays Deutsche Bank Credit Suisse FinansInvest BNP Paribas Equity Research UBS Garanti Yatirim Menkul Kiymetler Global Menkul Degerler EVA Dimensions Renaissance Capital JPMorgan VTB Capital ATA Invest Yatirim Finansman Securities
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a
Analyst GOKAY BOBEK MELDA AGIRDAS BURAK ISYAR NICHOLAS ASHWORTH MATIJA GERGOLET EDWARD MUNDY BULENT YURDAGUL MELIS POCAR BASAK ENGIN DINCKOC OMER OMERBAS EZGI YILMAZ SAMAR CHAND EROL DANIS ONUR MUMINOGLU TEAM COVERAGE KENAN COSGUNER ANUJ MEHROTRA IREM OKUTGEN TEAM COVERAGE CRAIG STERLING METE OZBEK KOMAL DHILLON IVAN KUSHCH EMRAH OZKOC ZUMRUT CAN
Source Co File Co File Co File Co File MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG
Recommendation underperform hold hold Overwt/In-Line Sell/Neutral neutral neutral underperform underperform market perform sell equalweight hold neutral neutral hold sell market perform market perform sell hold neutral hold market perform not rated
Amt Held 142'105'263 139'786'634 79'934'214 35'526'317 25'950'222 14'175'241 11'533'269 5'815'902 4'949'831 3'800'369 3'666'894 2'873'507 2'430'453 1'862'294 1'062'355 889'196 770'399 730'186 615'000 577'500
% Out 24 23.61 13.5 6 4.38 2.39 1.95 0.98 0.84 0.64 0.62 0.49 0.41 0.31 0.18 0.15 0.13 0.12 0.1 0.1
Weighting
Change
1 3 3 5 1 3 3 1 1 3 1 3 3 3 3 3 1 3 3 1 3 3 3 3 #N/A N/A
M U M M M M M M M U M M M M M M D M M M M M M M M
Latest Chg (140'818) 4'595'952 1'040'806 (28'823) (1'077'555) 399'212 20'000 239'000 (366'603) 198'270 (498'766) (25'000) 61'032
Target Price 25 26 24 31 24 24 27 25 24 24 25 24 30 25 35 26 25 28 27 #N/A N/A 31 27 28 25 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 23.10.2012 29.10.2012 23.10.2012 23.10.2012 30.06.2013 31.07.2013 31.05.2013 30.06.2013 26.09.2013 31.12.2012 30.06.2013 30.06.2013 31.07.2013 27.09.2013 30.06.2013 30.06.2013 30.04.2013 30.04.2013 31.07.2013 30.04.2013
Date Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month 3 month 12 month Not Provided Not Provided
Inst Type n/a Holding Company Unclassified Holding Company Investment Advisor Investment Advisor Bank Unclassified Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor
Date 27.09.2013 23.09.2013 18.09.2013 12.09.2013 12.09.2013 12.09.2013 05.09.2013 05.09.2013 04.09.2013 04.09.2013 28.08.2013 27.08.2013 23.08.2013 23.08.2013 23.08.2013 23.08.2013 22.07.2013 18.07.2013 01.07.2013 06.06.2013 09.04.2013 30.01.2013 03.12.2012 01.06.2012 30.03.2012
30.09.2013
Yapi ve Kredi Bankasi AS Yapi ve Kredi Bankasi AS offers retail and corporate banking, factoring, leasing, asset and wealth management, capital markets, securities brokerage, insurance services and pension products. The Group has interests in publishing, real estate and telecommunications companies.
Price/Volume 7
90.0 M
6
80.0 M 70.0 M
5
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (17.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance YKBNK TI EQUITY YTD Change YKBNK TI EQUITY YTD % CHANGE
12/2012 06/yy 6.28 3.80 31'505'894.00 4.5 -28.34% 18.42% 31.45% 4'347.1 19'561.73 27'412.93 0.0 64.8 19'603.68 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
50.0 M
3
40.0 M 30.0 M
2
20.0 M
1
10.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 10'031.9 1'261.4 6.55x
60.0 M
4
31.12.2009 31.12.2010 9'890.8 9'783.5 1'542.9 2'248.0 9.24x 9.40x Profitability
LTM-4Q 31.12.2011 11'127.5 2'284.7 5.12x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 13'101.8 2'087.7 10.83x 34.10% 34.32% 2.31% 20.82% 7.00% 0.12% 26.3% 20.85% 171.60% -
Price/ Cash Flow
LTM
06/yy 12'054.3 0.00x 0.0 0.00x 2'019.6 7.99x
06/yy 16'439.9 0.00x 0.0 0.00x 3'090.2 6.33x
FY+1
1.29 6.49% -12.35% 1.290 31 3.710 23'849'380 30'357'330 36'799'340 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 7'807.6 8'429.0 2'639.9 2'508.2 7.64x 7.88x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
05.04.2013 BB+ STABLE 27.05.2004 B 171.6% 63.1% 0.12 4.01 -
Sales/Revenue/Turnover
25.00
14'000.0 12'000.0
20.00
10'000.0 15.00
8'000.0 6'000.0
10.00
4'000.0 5.00
0.00 01.01.2010
2'000.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Yapi ve Kredi Bankasi AS Holdings By:
All
Holder Name KOC FINANCIAL SERVIC DODGE & COX NORGES BANK BLACKROCK VANGUARD GROUP INC DIMENSIONAL FUND ADV JP MORGAN EAST CAPITAL ASSET M BNP PARIBAS T ROWE PRICE ASSOCIA BZ WBK TOWARZYSTWO F PIONEER SCHRODER INVESTMENT DWS INVESTMENTS CAISSE DE DEPOT ET P FRANK RUSSELL TRUST SWEDBANK ROBUR FONDE PICTET FUNDS GOLDMAN SACHS GROUP RAIFFEISEN KAPITALAN
Firm Name Eczacibasi Securities HSBC Morgan Stanley IS Investment & Securities Ekspres Invest FinansInvest Burgan Securities Goldman Sachs ATA Invest BGC Partners VTB Capital Seker Securities Oyak Securities UBS Ak Investment Renaissance Capital Barclays BNP Paribas Equity Research Societe Generale Deutsche Bank Credit Suisse Keefe, Bruyette & Woods Global Menkul Degerler Garanti Yatirim Menkul Kiymetler EVA Dimensions JPMorgan Tera Stock Brokers IBG Research (ESN) Yatirim Finansman Securities Equita SIM SpA
Portfolio Name n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios
Analyst SERCAN SOYLU TAMER SENGUN MAGDALENA STOKLOSA BULENT SENGONUL CIHAN SARAOGLU MUGE DAGISTAN NERGIS KASABALI DMITRY TREMBOVOLSKY DERYA GUZEL CAGDAS DOGAN AKIN TUZUN NESLIHAN KARAGOZ METIN ESENDAL SERHAN GOK HAKAN AYGUN YAVUZ UZAY CRISTINA MARZEA SADRETTIN BAGCI ALAN WEBBORN KAZIM ANDAC ATES BULDUR RONNY REHN SEVGI ONUR RECEP DEMIR DOUG WALTERS PAUL FORMANKO HASAN DEMIR KONSTANTINOS MANOLOPOULOS ZUMRUT CAN GIOVANNI RAZZOLI
Source Research MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG
Recommendation market perform underweight Overwt/In-Line market perform hold neutral hold neutral/neutral market perform hold hold market perform outperform neutral market perform buy underweight buy hold hold outperform outperform buy outperform overweight overweight neutral buy outperform hold
Amt Held 3'555'712'396 136'779'068 45'144'019 26'443'661 25'384'233 17'139'330 11'858'869 8'407'600 4'690'000 4'291'583 3'617'143 3'352'232 3'263'752 2'550'000 2'333'265 2'138'565 2'000'000 1'923'595 1'854'470 1'723'200
% Out 81.8 3.15 1.04 0.61 0.58 0.39 0.27 0.19 0.11 0.1 0.08 0.08 0.08 0.06 0.05 0.05 0.05 0.04 0.04 0.04
Weighting
Change 3 1 5 3 3 3 3 3 3 3 3 3 5 3 3 5 1 5 3 3 5 5 5 5 5 5 3 5 5 3
M D M D D M D M M M M D M M D M M M D M M M M M U U M M M M
Latest Chg 3'000'000 4'720 467'551 185'889 (543'250) (121'100) (165'000) 41'016 225'115 68'545 (262'000) (501'691) 959'864 125'040 (795'000)
Target Price 5 5 7 5 5 5 5 5 5 5 5 4 5 5 5 5 5 5 4 5 5 6 6 5 #N/A N/A 6 6 6 7 4
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 08.01.2013 30.06.2013 31.12.2012 26.09.2013 30.06.2013 30.04.2013 31.07.2013 31.03.2013 31.07.2013 30.06.2013 31.12.2012 30.04.2013 31.12.2012 28.06.2013 31.12.2012 30.06.2013 31.03.2013 31.05.2013 30.06.2013 28.06.2013
Date Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided 3 month Not Provided 12 month 12 month 12 month
Inst Type Unclassified Investment Advisor Government Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 25.09.2013 23.09.2013 23.09.2013 23.09.2013 19.09.2013 18.09.2013 17.09.2013 11.09.2013 10.09.2013 09.09.2013 06.09.2013 05.09.2013 04.09.2013 04.09.2013 30.08.2013 23.08.2013 19.08.2013 02.08.2013 02.08.2013 01.08.2013 01.08.2013 18.07.2013 18.07.2013 16.07.2013 24.06.2013 31.05.2013 29.04.2013 14.02.2013 03.08.2012
30.09.2013
Coca-Cola Icecek AS Coca-Cola Icecek AS bottles and distributes carbonated soft drinks and noncarbonated beverages.
Price/Volume 70
.9 M
60
.8 M .7 M
50
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (28.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 24.09.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance CCOLA TI EQUITY YTD Change CCOLA TI EQUITY YTD % CHANGE
12/2012 06/yy 60.00 30.90 187'758.00 51.5 -14.17% 66.67% 70.79% 254.4 13'100.10 1'676.93 0.0 24.7 607.66 14'805.85
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.5 M
30
.4 M
31.12.2009 31.12.2010 2'407.5 2'753.2 1.88x 2.13x 339.5 428.7 13.36x 13.65x 169.6 197.7 22.50x 26.25x Profitability
.2 M
10 0 o-12
.1 M .0 M n-12
LTM-4Q 31.12.2011 3'408.6 2.02x 477.6 14.40x 140.3 40.98x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 4'132.4 2.54x 671.3 15.65x 380.1 24.76x 671.29 475.35 11.50% 11.68% 12.00% 29.04% 16.26% 0.96% 38.4% 16.5% 11.6% 9.2% 2.25 1.31 39.31% 88.75% 7.66 6.54
Price/ Cash Flow
06/yy 3'605.5 8.27x 557.8 14.91x 250.2 28.47x
d-12
j-13
f-13 m-13
LTM 06/yy 4'712.3 10.79x 779.4 20.30x 586.3 24.08x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.69 54.13% 39.97% 0.692 27 3.370 131'672 206'467 209'092 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 5'218.0 6'145.4 1'787.5 1'030.5 2.73x 2.32x 8.30x 14.20x 868.2 1'045.7 346.0 86.7 17.05x 14.16x 15.64x 14.45x 477.7 542.6 204.0 11.3 29.18x 24.09x 25.41x 22.62x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
12.50 5.67 1.89 2.70 88.8% 46.7% 0.96 2.34 47.68 55.82 45.05 42.91
Sales/Revenue/Turnover
40.00
4'500.0
35.00
4'000.0
30.00
3'500.0 3'000.0
25.00
2'500.0
20.00
2'000.0
15.00
1'500.0
10.00
1'000.0
5.00
500.0
0.00 01.01.2010
.3 M
20
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'258.1 1.06x 360.3 6.66x 81.4 19.85x
.6 M
40
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Coca-Cola Icecek AS Holdings By:
All
Holder Name ANADOLU EFES BIRACIL COCA COLA EXPORT COR EFES PAZARLAMA VE DA OZGORKEY HOLDING AS FMR LLC COMGEST S A CAPITAL GROUP COMPAN VANGUARD GROUP INC BLACKROCK WILLIAM BLAIR & COMP WASATCH ADVISORS INC NORGES BANK SCHRODER INVESTMENT T ROWE PRICE ASSOCIA BNP PARIBAS JP MORGAN GOLDMAN SACHS GROUP NORDEA INV MANAGEMEN COMINVEST ASSET MANA COMGEST GROWTH PLC
Firm Name Eczacibasi Securities Ekspres Invest BNP Paribas Equity Research Burgan Securities Seker Securities Morgan Stanley Goldman Sachs Nomura HSBC Oyak Securities IS Investment & Securities Ak Investment BGC Partners JPMorgan Barclays Deutsche Bank Credit Suisse Wood & Company Garanti Yatirim Menkul Kiymetler Global Menkul Degerler EVA Dimensions UBS Renaissance Capital Yapi Kredi Yatirim ve Menkul Degerler VTB Capital Yatirim Finansman Securities ATA Invest
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a WILLIAM BLAIR & COMP Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst GOKAY BOBEK MELDA AGIRDAS KENAN COSGUNER BURAK ISYAR BURAK DEMIRBILEK NICHOLAS ASHWORTH MATIJA GERGOLET EDWARD MUNDY BULENT YURDAGUL MELIS POCAR BASAK ENGIN DINCKOC OMER OMERBAS EZGI YILMAZ KOMAL DHILLON GABRIELA MALCZYNSKA EROL DANIS ONUR MUMINOGLU ERIK HEGEDUS IREM OKUTGEN TEAM COVERAGE CRAIG STERLING ANUJ MEHROTRA METE OZBEK OZGUR GOKER IVAN KUSHCH ZUMRUT CAN EMRAH OZKOC
Source Co File Co File Co File Co File ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG 13F MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation outperform buy buy hold market perform Equalwt/In-Line neutral/neutral buy neutral market perform market perform market perform hold overweight overweight hold neutral hold market perform market perform underweight buy hold underperform hold market perform market outperform
Amt Held 102'053'566 51'103'094 25'793'200 10'225'706 8'052'965 4'992'703 4'408'637 1'936'675 1'386'623 1'285'039 1'220'054 1'186'589 1'030'908 533'747 515'345 437'670 320'182 306'658 305'636 194'000
% Out 40.12 20.09 10.14 4.02 3.17 1.96 1.73 0.76 0.55 0.51 0.48 0.47 0.41 0.21 0.2 0.17 0.13 0.12 0.12 0.08
Weighting
Change 5 5 5 3 3 3 3 5 3 3 3 3 3 5 5 3 3 3 3 3 1 5 3 1 3 3 4
M U M M M M M M M D U M M M M M M N M M M M M N M M M
Latest Chg (519'118) (2'949'413) 56'511 (18'833) 1'285'039 205'943 489'548 331'185 188'396 9'000 (144'373) 32'578 -
Target Price 61 63 57 50 55 51 66 55 56 54 54 55 51 56 63 46 51 57 59 53 #N/A N/A 67 48 42 38 27 29
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.06.2012 30.06.2012 30.06.2012 30.06.2012 31.07.2013 31.12.2012 31.07.2013 30.06.2013 26.09.2013 30.06.2013 30.06.2013 31.12.2012 31.12.2012 30.06.2013 30.04.2013 31.05.2013 30.06.2013 28.06.2013 31.05.2013 31.12.2012
Date Not Provided Not Provided 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month 9 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided 12 month 12 month Not Provided
Inst Type Holding Company Corporation Corporation Holding Company Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 27.09.2013 23.09.2013 20.09.2013 18.09.2013 17.09.2013 12.09.2013 12.09.2013 12.09.2013 05.09.2013 05.09.2013 04.09.2013 04.09.2013 28.08.2013 23.08.2013 23.08.2013 22.08.2013 22.08.2013 25.07.2013 18.07.2013 01.07.2013 06.06.2013 17.05.2013 09.04.2013 29.01.2013 03.12.2012 28.08.2012 20.07.2012
30.09.2013
Turk Telekomunikasyon AS Turk Telekomunikasyon A.S. is an integrated telecommunications services provider for businesses and individuals. The Company offers land and mobile telecommunications solutions, as well as Internet services.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (03.05.2013) 52-Week Low (06.09.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TTKOM TI EQUITY YTD Change TTKOM TI EQUITY YTD % CHANGE
12/2012 06/yy 9.02 6.04 2'391'515.00 7.02 -22.17% 16.23% 27.52% 3'500.0 24'570.00 6'037.79 0.0 0.0 960.79 31'987.06
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
45.0 M
8
40.0 M
7
35.0 M
6
30.0 M
5
25.0 M
4
20.0 M
3
15.0 M
2
10.0 M
1
5.0 M
0 o-12
31.12.2009 31.12.2010 10'568.5 10'852.5 1.81x 2.37x 3'945.6 4'370.1 4.86x 5.89x 1'831.7 2'450.9 8.71x 9.28x Profitability
LTM-4Q 31.12.2011 11'940.6 2.42x 4'735.6 6.11x 2'068.7 11.88x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 12'706.1 2.31x 4'938.4 5.93x 2'637.1 9.18x 4'938.36 3'241.71 25.51% 26.49% 12.00% 41.07% 0.77% 52.0% 37.0% 23.7% 20.8% 1.02 0.72 35.09% 93.53% 5.12 56.30
Price/ Cash Flow
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
LTM
06/yy 12'227.5 10.20x 4'782.6 6.63x 2'355.3 10.97x
06/yy 13'066.1 9.70x 4'828.7 6.97x 2'042.6 12.85x
FY+1
0.84 6.73% 10.44% 0.842 30 3.367 2'064'010 2'693'387 2'829'156 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 13'366.1 13'916.4 2.27x 2.16x 5'104.0 5'336.5 6.27x 5.99x 2'170.0 2'504.9 541.0 541.0 11.21x 9.79x 11.32x 11.14x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
15.83 8.31 1.54 1.74 93.5% 48.3% 0.77 1.62 71.29 6.48 67.96 -17.58
Sales/Revenue/Turnover
9.00
14'000.0
8.00
12'000.0
7.00
10'000.0
6.00 5.00
8'000.0
4.00
6'000.0
3.00
4'000.0
2.00
2'000.0
1.00 0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 10'194.9 1.43x 4'085.2 3.57x 1'752.2 6.95x
9
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turk Telekomunikasyon AS Holdings By:
All
Holder Name OGER TELEKOMUNIKASYO TC HAZINE MUSTESARLI CAPITAL GROUP COMPAN BANK OF NEW YORK MEL VANGUARD GROUP INC BLACKROCK JP MORGAN ALLIANZ ASSET MANAGE NORGES BANK CHARLES SCHWAB INVES GRANTHAM MAYO VAN OT ALASKA PERMANENT FUN LORD ABBETT & CO LLC PICTET FUNDS STATE STREET CORP BNP PARIBAS MACQUARIE GROUP SCHRODER INVESTMENT SEB CAPITAL INTERNATIONA
Firm Name Sardis Securities Ak Investment Eczacibasi Securities Ekspres Invest Burgan Securities ATA Invest Barclays Seker Securities Renaissance Capital Oyak Securities Global Menkul Degerler IS Investment & Securities New Street Research Deutsche Bank HSBC Garanti Yatirim Menkul Kiymetler JPMorgan BNP Paribas Equity Research EVA Dimensions Goldman Sachs VTB Capital Morgan Stanley Yatirim Finansman Securities Tera Stock Brokers Erste Group BGC Partners Unlu Securities Yapi Kredi Yatirim ve Menkul Degerler Credit Suisse UBS
Portfolio Name n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios
Analyst HAYDAR ACUN BORA TEZGULER AKIF DASIRAN MELDA AGIRDAS MURAT IGNEBEKCILI ENDER KAYNAR SAN DHILLON OKAN UZUN ALEXANDER KAZBEGI MELIS POCAR HASAN BAYHAN NUR KARABACAK CHRIS HOARE KORAY PAMIR HERVE DROUET HALIL IBRAHIM KAHVE TORSTEN ACHTMANN BERNA KOKTENER ANDREW S ZAMFOTIS ALEXANDER BALAKHNIN IVAN KIM CESAR TIRON DUYGU KALFAOGLU TUGCE KARAGUL VERA SUTEDJA ERDEM HAFIZOGLU OYTUN ALTASLI MEHMET A AGYUZ ATINC OZKAN ALEXANDER WRIGHT
Source Co File Co File ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG
Recommendation buy market perform market perform hold hold market perform overweight market perform hold market perform market perform outperform buy hold neutral not rated overweight hold hold Buy/Neutral hold Underwt/In-Line outperform neutral accumulate hold market perform underperform neutral neutral
Amt Held 1'925'000'000 1'050'000'000 75'060'266 18'088'459 15'237'365 12'244'776 7'199'919 6'244'616 6'232'130 6'219'611 5'884'004 4'565'374 3'685'741 3'387'390 3'355'231 3'338'000 2'224'295 2'182'092 1'953'769 1'895'000
% Out 55 30 2.14 0.52 0.44 0.35 0.21 0.18 0.18 0.18 0.17 0.13 0.11 0.1 0.1 0.1 0.06 0.06 0.06 0.05
Weighting
Change
5 3 3 3 3 3 5 3 3 3 3 5 5 3 3 #N/A N/A 5 3 3 5 3 1 5 3 4 3 3 1 3 3
M M M M M M U M U D M U M M M M M D U M M M M M M D N D M M
Latest Chg (36'741) 218'092 (31'363) 1'973'559 413'101 689'991 408'076 (1'570'496) (154'225) (114'200) (1'432'000) 110'285 (1'629'817) (1'527'006) -
Target Price #N/A N/A 8 7 7 7 7 8 8 6 7 8 8 9 8 7 #N/A N/A 9 7 #N/A N/A 8 8 6 9 7 8 8 9 7 8 8
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2011 31.12.2011 31.07.2013 27.09.2013 30.06.2013 26.09.2013 31.07.2013 30.06.2013 31.12.2012 27.09.2013 31.05.2013 30.06.2013 28.06.2013 31.05.2013 27.09.2013 30.04.2013 31.07.2013 30.06.2013 31.03.2013 31.05.2013
Date Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 3 month 12 month Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month
Inst Type Corporation Corporation Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 27.09.2013 26.09.2013 25.09.2013 23.09.2013 18.09.2013 11.09.2013 11.09.2013 10.09.2013 09.09.2013 05.09.2013 04.09.2013 04.09.2013 03.09.2013 02.09.2013 02.09.2013 02.09.2013 30.08.2013 06.08.2013 23.07.2013 19.07.2013 19.07.2013 18.07.2013 18.07.2013 12.07.2013 27.06.2013 16.04.2013 15.04.2013 05.04.2013 02.04.2013 21.06.2012
30.09.2013
Turkiye Vakiflar Bankasi Tao Turkiye Vakiflar Bankasi T.A.O. attracts deposits and offers corporate, retail, and investment banking services. The Bank offers consumer and agricultural loans, sponsors credit cards, offers asset management services, manages mutual funds, and offers securities brokerage services. Vakiflar Bankasi also takes equity stakes in Turkish companies.
Price/Volume 8
80.0 M
5 4
12/2012 06/yy 7.20 3.64 31'047'833.00 4.61 -35.97% 26.65% 28.37% 2'500.0 11'525.00 22'466.75 0.0 397.6 14'994.63 -
60.0 M
3
40.0 M
2 20.0 M
1 0 o-12
31.12.2009 31.12.2010 8'193.9 8'049.3 1'294.7 1'164.3 8.23x 8.40x Profitability
LTM-4Q 31.12.2011 8'974.7 1'304.3 4.70x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 11'328.2 1'423.5 8.10x 27.87% 28.28% 1.51% 15.48% 4.68% 0.11% 21.6% 20.79% 196.54% -
Price/ Cash Flow
06/yy 10'167.8 0.00x 0.0 0.00x 1'325.1 7.09x
d-12
j-13
f-13 m-13
LTM 06/yy 12'008.8 0.00x 0.0 0.00x 1'682.0 7.15x
a-13 m-13
j-13
j-13
a-13
s-13
FY+1
1.30 19.61% 0.67% 1.301 29 3.207 33'299'620 36'853'850 44'564'730 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 6'435.2 7'104.1 1'523.5 1'632.9 7.51x 7.11x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
05.04.2013 BB+ STABLE 19.07.2005 B 196.5% 65.5% 0.11 5.91 -
Sales/Revenue/Turnover
600.00
12'000.0
500.00
10'000.0
400.00
8'000.0
300.00
6'000.0
200.00
4'000.0
100.00
2'000.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
100.0 M
6
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (17.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance VAKBN TI EQUITY YTD Change VAKBN TI EQUITY YTD % CHANGE
31.12.2008 8'067.2 791.3 3.70x
120.0 M
7
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turkiye Vakiflar Bankasi Tao Holdings By:
All
Holder Name GENERAL DIRECTORATE VAKIFBANK PENSION FU VANGUARD GROUP INC BLACKROCK DIMENSIONAL FUND ADV EAST CAPITAL ASSET M SCHRODER INVESTMENT BARING INTERNATIONAL RAIFFEISEN KAPITALAN NORGES BANK ROBECO ACADIAN ASSET MANAGE FRANKLIN RESOURCES BNP PARIBAS GOLDMAN SACHS GROUP STATE STREET CORP BARING FUND MANAGERS JP MORGAN DWS INVESTMENTS GRANTHAM MAYO VAN OT
Firm Name Eczacibasi Securities HSBC Seker Securities IS Investment & Securities Ekspres Invest Burgan Securities FinansInvest Goldman Sachs BNP Paribas Equity Research ATA Invest BGC Partners VTB Capital Oyak Securities UBS Ak Investment Renaissance Capital Global Menkul Degerler Societe Generale Morgan Stanley Deutsche Bank Credit Suisse Garanti Yatirim Menkul Kiymetler JPMorgan EVA Dimensions Tera Stock Brokers Yatirim Finansman Securities Yapi Kredi Yatirim ve Menkul Degerler
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst SERCAN SOYLU TAMER SENGUN NESLIHAN KARAGOZ BULENT SENGONUL CIHAN SARAOGLU DUYGUN KUTUCU MUGE DAGISTAN DMITRY TREMBOVOLSKY SADRETTIN BAGCI DERYA GUZEL CAGDAS DOGAN AKIN TUZUN METIN ESENDAL SERHAN GOK HAKAN AYGUN YAVUZ UZAY SEVGI ONUR ALAN WEBBORN MAGDALENA STOKLOSA KAZIM ANDAC ATES BULDUR RECEP DEMIR PAUL FORMANKO DOUG WALTERS HASAN DEMIR ZUMRUT CAN MURAT BOREKCI
Source Research Research ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation market perform neutral market perform underperform buy hold neutral neutral/neutral buy market outperform hold sell market perform neutral market outperform hold market perform hold Underwt/In-Line hold underperform market perform overweight buy neutral outperform buy
Amt Held 1'075'000'000 402'500'000 30'299'806 23'346'216 16'721'654 11'176'351 10'207'607 10'056'316 8'830'819 7'322'407 6'024'596 4'810'452 4'788'815 4'107'000 4'022'989 3'456'223 3'181'728 3'020'515 2'550'000 2'441'157
% Out 43 16.1 1.21 0.93 0.67 0.45 0.41 0.4 0.35 0.29 0.24 0.19 0.19 0.16 0.16 0.14 0.13 0.12 0.1 0.1
Weighting
Change 3 3 3 1 5 3 3 3 5 4 3 1 3 3 4 3 3 3 1 3 1 3 5 5 3 5 5
M D M D U M M U M M M M M M U M M U M M M D M U M M M
Latest Chg 1'706'720 (85'956) 406'829 (6'154'800) 3'999'200 9'152'283 (245'400) (813'684) (2'773'000) 594'400 (1'939'941) 58'885 222'170 (2'562'000) -
Target Price 5 6 4 5 6 5 5 5 5 5 5 4 5 5 5 4 5 4 5 5 5 5 7 #N/A N/A 6 6 7
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 01.04.2013 01.04.2013 30.06.2013 26.09.2013 30.04.2013 31.03.2013 30.06.2013 30.06.2013 28.06.2013 31.12.2012 30.04.2013 31.07.2013 31.03.2013 31.07.2013 30.06.2013 27.09.2013 30.06.2013 31.05.2013 28.06.2013 31.05.2013
Date Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided Not Provided 3 month Not Provided Not Provided 12 month 12 month
Inst Type n/a n/a Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Unclassified Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 25.09.2013 23.09.2013 23.09.2013 23.09.2013 23.09.2013 19.09.2013 17.09.2013 12.09.2013 11.09.2013 10.09.2013 09.09.2013 05.09.2013 04.09.2013 04.09.2013 30.08.2013 12.08.2013 07.08.2013 07.08.2013 06.08.2013 06.08.2013 18.07.2013 24.06.2013 07.06.2013 06.05.2013 14.02.2013 11.02.2013
30.09.2013
Eregli Demir ve Celik Fabrikalari TAS Eregli Demir ve Celik Fabrikalari TAS (Erdemir) manufactures cold and hot rolled steel sheet and tinplate. The Company's products are used in the automotive, pipe, home appliance, pressurized container, and machinery manufacturing industries. Erdemir markets most of its products in Europe, the United States, and Japan.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (26.09.2013) 52-Week Low (22.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance EREGL TI EQUITY YTD Change EREGL TI EQUITY YTD % CHANGE
12/2012 06/yy 2.59 1.84 23'921'204.00 2.56 -1.16% 39.41% 85.40% 3'500.0 8'960.00 4'418.75 0.0 211.1 1'830.26 11'157.25
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
120.0 M
3
100.0 M
2
80.0 M
2
60.0 M
1
40.0 M
1
20.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 6'808.7 1.24x 859.3 9.85x 211.5 22.38x
3
31.12.2009 31.12.2010 5'235.7 6'632.8 2.00x 1.71x 347.1 1'428.3 30.13x 7.92x (168.7) 766.0 10.65x Profitability
LTM-4Q 31.12.2011 8'920.5 1.22x 2'087.2 5.23x 1'005.6 7.01x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 9'570.4 1.08x 1'032.4 10.05x 424.2 17.85x 1'032.35 688.64 7.20% 6.74% 5.76% 10.43% 8.19% 0.74% 10.2% 15.7% 11.9% 4.4% 2.03 1.00 33.62% 61.33% 9.16 2.88
Price/ Cash Flow
LTM
06/yy 9'488.3 4.49x 1'533.5 6.27x 656.7 9.46x
06/yy 9'832.9 4.08x 1'547.5 5.92x 762.8 10.21x
FY+1
0.73 33.25% 20.20% 0.730 23 3.913 30'819'040 29'678'060 23'939'120 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 9'928.5 10'742.9 2'169.0 2'636.0 1.16x 1.06x 1'517.5 1'702.9 252.0 314.0 7.35x 6.55x 786.2 925.1 93.1 125.0 10.99x 10.45x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
28.06.2013 B+ STABLE 4.11 2.42 1.28 2.54 61.3% 37.3% 0.74 1.41 39.83 126.96 17.18 157.24
Sales/Revenue/Turnover
20.00
12'000.0
18.00
10'000.0
16.00 14.00
8'000.0
12.00
6'000.0
10.00 8.00
4'000.0
6.00 4.00
2'000.0
2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Eregli Demir ve Celik Fabrikalari TAS Holdings By:
All
Holder Name ATAER HOLDING ERDEMIR BLACKROCK VANGUARD GROUP INC DIMENSIONAL FUND ADV NORGES BANK EATON VANCE MANAGEME STATE STREET CORP ACADIAN ASSET MANAGE CAISSE DE DEPOT ET P SEB NORTHERN TRUST CORPO ERSTE SPARINVEST KAG DEUTSCHE BANK AG BNP PARIBAS EATON VANCE ADVISORS KBC GROUP NV ACADIAN ASSET MANAGE PICTET FUNDS AKBANK ASSET MANAGEM
Firm Name Seker Securities Burgan Securities Sardis Securities Eczacibasi Securities Ekspres Invest HSBC ATA Invest Oyak Securities IS Investment & Securities Ak Investment Deutsche Bank BGC Partners Goldman Sachs Global Menkul Degerler Yapi Kredi Yatirim ve Menkul Degerler Garanti Yatirim Menkul Kiymetler Renaissance Capital Tera Stock Brokers EVA Dimensions BNP Paribas Equity Research Yatirim Finansman Securities
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst BURAK DEMIRBILEK UMUT OZTURK HAYDAR ACUN BEHLUL KATAS KURTHAN ATMACA BULENT YURDAGUL CEMAL DEMIRTAS OSMAN OZVURAL BASAK ENGIN DINCKOC BORA TEZGULER KORAY PAMIR ERDEM HAFIZOGLU YULIA CHEKUNAEVA SERCAN UZUN AKIF MOROGLU BAHAR DENIZ EGEMEN BORIS KRASNOJENOV TUGCE KARAGUL TIMOTHY STANISH ALPER PAKSOY HUSEYIN MERDAN GEYIK
Source Research Research ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation outperform buy buy outperform buy overweight market outperform market perform outperform market perform hold hold neutral/neutral buy hold market perform sell neutral buy buy market perform
Amt Held 1'725'149'880 107'799'992 39'366'557 33'034'048 28'688'649 13'755'688 6'085'435 4'117'442 2'974'251 2'817'919 2'655'206 2'451'643 1'791'002 1'789'643 1'642'395 1'623'111 1'326'644 1'325'576 1'301'927 1'189'321
% Out 49.29 3.08 1.12 0.94 0.82 0.39 0.17 0.12 0.08 0.08 0.08 0.07 0.05 0.05 0.05 0.05 0.04 0.04 0.04 0.03
Weighting
Change 5 5 5 5 5 5 4 3 5 3 3 3 3 5 3 3 1 3 5 5 3
M M M M U M M M M M M M M U U M D N M M M
Latest Chg 178'590 (205'326) 1'213'594 1'338'047 (2'534'943) 919'847 (9'534'509) 264'364 (50'922) (6'343'041) (26'712) 187'800 -
Target Price 3 3 5 3 3 3 3 2 3 2 3 3 2 3 3 3 2 2 #N/A N/A 3 3
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 16.04.2013 16.04.2013 26.09.2013 30.06.2013 30.04.2013 31.12.2012 31.07.2013 27.09.2013 31.07.2013 31.12.2012 28.03.2013 30.06.2013 28.03.2013 31.07.2013 30.04.2013 31.07.2013 31.07.2013 28.06.2013 31.05.2013 31.03.2013
Date Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month 12 month
Inst Type Holding Company Corporation Investment Advisor Unclassified Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 30.09.2013 30.09.2013 27.09.2013 26.09.2013 23.09.2013 19.09.2013 11.09.2013 05.09.2013 04.09.2013 04.09.2013 02.09.2013 29.08.2013 27.08.2013 22.08.2013 20.08.2013 20.08.2013 21.06.2013 21.06.2013 06.06.2013 15.05.2013 21.02.2013
30.09.2013
Enka Insaat ve Sanayi AS Enka Insaat ve Sanayi AS provides construction and construction related services worldwide. The Company builds infrastructure, commercial projects and factories. The manufacturing subsidiaries produce construction materials, steel pipes, windows and hand tools. The Group also imports and distributes industrial machinery in Turkey.
Price/Volume 7
12/2012 06/yy 6.02 3.82 3'987'595.00 6 -0.33% 57.16% 96.19% 3'200.0 19'200.00 671.24 0.0 463.6 3'096.61 16'476.99
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
4
15.0 M
3
10.0 M
2 5.0 M
1 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 9'022.9 0.75x 1'100.0 6.14x 770.8 8.17x
20.0 M
5
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (30.09.2013) 52-Week Low (01.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ENKAI TI EQUITY YTD Change ENKAI TI EQUITY YTD % CHANGE
25.0 M
6
31.12.2009 31.12.2010 7'920.9 7'064.9 1.56x 1.69x 1'372.3 1'134.6 9.00x 10.51x 816.1 818.8 15.40x 15.48x Profitability
LTM-4Q 31.12.2011 8'415.3 1.07x 1'354.5 6.62x 849.6 12.07x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 10'297.5 1.25x 1'330.1 9.68x 1'127.9 13.84x 1'330.14 1'139.85 11.07% 13.53% 8.27% 13.00% 0.82% 13.9% 14.5% 12.8% 11.0% 2.19 1.80 4.57% 7.38% 10.11 14.69
Price/ Cash Flow
LTM
06/yy 9'105.9 4.82x 1'358.8 8.76x 964.3 15.38x
06/yy 11'801.1 4.26x 1'709.5 7.49x 1'196.3 13.46x
FY+1
0.85 55.53% 31.26% 0.846 25 4.240 1'913'279 2'788'055 2'833'839 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 11'707.2 12'522.4 2'995.0 2'943.0 1.38x 1.22x 5.46x 5.53x 1'708.6 1'862.9 428.0 505.0 9.64x 8.84x 8.69x 8.42x 1'257.2 1'402.9 313.0 373.0 14.85x 13.54x 13.99x 13.95x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
67.12 54.38 -1.67 0.30 7.4% 6.6% 0.82 3.52 36.09 24.85 33.37 30.88
Sales/Revenue/Turnover
20.00
12'000.0
18.00
10'000.0
16.00 14.00
8'000.0
12.00
6'000.0
10.00 8.00
4'000.0
6.00 4.00
2'000.0
2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Enka Insaat ve Sanayi AS Holdings By:
All
Holder Name TARA HOLDING AS GULCELIK VILDAN GULCELIK SEVDA ENKA SPOR EGITIM GULCELIK ALI ALTERNATIF AKSESUAR GULCELIK BILGI GULCELIK NURDAN GULCELIK SELIM TARA SARIK GULCELIK AYSE VERDA VANGUARD GROUP INC SKAGEN AS COMMONWEALTH BANK OF ABERDEEN BLACKROCK ROYAL BANK OF CANADA FMR LLC DWS INVESTMENTS EAST CAPITAL ASSET M
Firm Name Sardis Securities Eczacibasi Securities IS Investment & Securities Ekspres Invest Burgan Securities ATA Invest Morgan Stanley Oyak Securities Garanti Yatirim Menkul Kiymetler EVA Dimensions UBS Deutsche Bank FinansInvest BNP Paribas Equity Research Yapi Kredi Yatirim ve Menkul Degerler Credit Suisse Renaissance Capital Global Menkul Degerler Goldman Sachs Unlu Securities HSBC Yatirim Finansman Securities BGC Partners
Portfolio Name n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios
Analyst HAYDAR ACUN BEHLUL KATAS NUR KARABACAK ALPER AKALIN MURAT IGNEBEKCILI ERDEM KAYLI MUNEEBA KAYANI HASAN SENER ONUR MARSAN TIMOTHY STANISH ANUJ MEHROTRA ATHMANE BENZERROUG GAYE ABIDIN SABRIYE GOZDE CULLAS ELVIN AKBULUT ATINC OZKAN ILGIN ERDOGAN SERCAN UZUN ARTYOM GOLODNOV OYTUN ALTASLI CENK ORCAN OZGUR UCUR EZGI YILMAZ
Source Research Research Research Research Research Research Research Research Research Research Research ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG
Recommendation strong buy outperform market perform hold hold market outperform Overwt/No Rating market perform outperform buy buy hold neutral buy buy outperform buy market perform Buy/Neutral outperform overweight market perform hold
Amt Held 1'570'519'642 255'539'399 205'651'197 190'319'445 151'111'392 139'786'211 137'620'158 49'682'867 49'682'688 25'441'188 21'014'512 20'869'038 19'223'614 17'510'176 9'020'842 8'118'328 6'857'142 6'180'915 4'944'285 4'455'181
% Out 49.08 7.99 6.43 5.95 4.72 4.37 4.3 1.55 1.55 0.8 0.66 0.65 0.6 0.55 0.28 0.25 0.21 0.19 0.15 0.14
Weighting
Change 5 5 3 3 3 4 5 3 5 5 5 3 3 5 5 5 5 3 5 5 5 3 3
M M D M D M U M U U U M M M M M M M M M U M M
Latest Chg 2'198'843 755'429 99'999 (719'405) 112'211 (4'286) (340'001)
Target Price 7 7 6 6 6 7 6 6 6 #N/A N/A 6 5 6 6 6 6 5 6 7 6 5 5 5
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 08.10.2012 08.10.2012 08.10.2012 08.10.2012 08.10.2012 08.10.2012 08.10.2012 08.10.2012 08.10.2012 08.10.2012 08.10.2012 30.06.2013 30.08.2013 31.05.2013 30.06.2013 26.09.2013 31.05.2013 31.07.2013 28.06.2013 31.03.2013
Date Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month
Inst Type Holding Company n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a Unclassified Investment Advisor Bank Investment Advisor Investment Advisor Bank Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 26.09.2013 23.09.2013 23.09.2013 18.09.2013 11.09.2013 08.09.2013 05.09.2013 02.09.2013 29.08.2013 27.08.2013 22.08.2013 22.08.2013 22.08.2013 22.08.2013 21.08.2013 19.07.2013 15.07.2013 11.07.2013 12.06.2013 15.05.2013 19.03.2013 15.11.2012
30.09.2013
TAV Havalimanlari Holding AS TAV Havalimanlari Holding AS is an airport operator. The Company operates in airports in Turkey, Georgia, Tunisia, Macedonia, Saudi Arabia and Latvia. TAV Havalimanlari provides service in all areas of airport operations such as duty-free, food and beverage, ground handling, IT, security and operations.
Price/Volume 16
35.0 M
14
30.0 M
12
25.0 M
10
Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (05.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TAVHL TI EQUITY YTD Change TAVHL TI EQUITY YTD % CHANGE
12/2012 06/yy 15.60 8.28 1'452'664.00 14.25 -8.65% 72.10% 66.53% 363.3 5'176.76 3'168.82 0.0 76.3 148.56 8'199.76
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
15.0 M
6 4
10.0 M
2
5.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'466.3 2.04x 435.7 6.88x 7.7 105.06x
20.0 M
8
Valuation Analysis
31.12.2009 31.12.2010 1'844.2 1'501.2 2.44x 3.59x 512.3 537.5 8.80x 10.04x 108.7 99.0 15.85x 27.45x Profitability
LTM-4Q 31.12.2011 2'037.6 2.92x 351.4 16.92x 122.6 23.88x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'565.9 2.50x 483.2 13.26x 285.9 11.59x 483.21 411.22 16.03% 14.68% 5.91% 24.70% 10.58% 0.53% 31.4% 19.1% 16.5% 11.1% 1.56 0.43 59.92% 267.17% 8.80 57.66
Price/ Cash Flow
06/yy 2'021.3 11.91x 371.3 16.84x 247.7 14.25x
LTM 06/yy 2'708.9 9.87x 516.5 13.80x 299.4 13.71x
FY+1
0.73 65.43% 61.44% 0.727 26 3.885 952'644 1'117'592 1'076'830 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 3'136.8 3'518.9 906.5 788.5 2.44x 2.14x 8.19x 9.29x 980.2 1'137.3 359.0 222.0 8.37x 7.21x 7.97x 7.77x 389.1 486.7 165.0 87.1 13.43x 10.87x 10.77x 10.63x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
2.45 1.98 5.69 6.12 267.2% 71.5% 0.53 6.68 41.46 6.33 25.26 26.51
Sales/Revenue/Turnover
5.00
3'000.0
4.50
2'500.0
4.00 3.50
2'000.0
3.00
1'500.0
2.50 2.00
1'000.0
1.50 1.00
500.0
0.50 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
TAV Havalimanlari Holding AS Holdings By:
All
Holder Name AEROPORTS DE PARIS AKFEN HOLDING AS TEPE INSAAT SANAYI SERA YAPI ENDUSTRISI NORGES BANK JP MORGAN WASATCH ADVISORS INC BLACKROCK BNP PARIBAS GOLDMAN SACHS GROUP SWEDBANK ROBUR FONDE F&C ASSET MANAGEMENT ALLIANZ ASSET MANAGE DEUTSCHE BANK AG EAST CAPITAL ASSET M LAZARD ASSET MANAGEM VANGUARD GROUP INC AMERICAN CENTURY COM T ROWE PRICE ASSOCIA SHINHAN BNP PARIBAS
Firm Name Erste Group Eczacibasi Securities Ekspres Invest Burgan Securities Global Menkul Degerler Goldman Sachs Ak Investment Seker Securities BGC Partners Yatirim Finansman Securities Deutsche Bank Renaissance Capital Morgan Stanley Oyak Securities IS Investment & Securities FinansInvest BNP Paribas Equity Research Garanti Yatirim Menkul Kiymetler EVA Dimensions Tera Stock Brokers HSBC UBS Yapi Kredi Yatirim ve Menkul Degerler Unlu Securities ATA Invest
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst GORKEM GOKER BEHLUL KATAS SELIM KUNTER BURAK ISYAR HASAN BAYHAN MATIJA GERGOLET OMER OMERBAS BURAK DEMIRBILEK KEREM TEZCAN DUYGU KALFAOGLU EROL DANIS ALEXANDER KAZBEGI NIDA IQBAL MELIS POCAR EMRE SEZAN GAYE ABIDIN ALPER PAKSOY BAHAR DENIZ EGEMEN TIMOTHY STANISH FULIN R ONDER CENK ORCAN ANUJ MEHROTRA OZGUR GOKER SELIN ONER ISMAIL OZER
Source Co File Co File Co File Co File MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation accumulate market perform hold hold market perform Buy/Neutral market perform outperform buy outperform hold buy Equalwt/No Rating outperform market perform neutral buy market perform overweight neutral overweight neutral underperform outperform market outperform
Amt Held 138'046'852 29'498'433 29'280'464 7'374'608 6'671'906 6'553'824 5'358'559 4'833'887 2'996'690 2'157'286 1'600'000 1'454'856 1'446'026 1'443'950 1'362'600 1'346'382 1'314'341 1'294'043 1'076'065 906'337
% Out 38 8.12 8.06 2.03 1.84 1.8 1.48 1.33 0.82 0.59 0.44 0.4 0.4 0.4 0.38 0.37 0.36 0.36 0.3 0.25
Weighting
Change 4 3 3 3 3 5 3 5 5 5 3 5 3 5 3 3 5 3 5 3 5 3 1 5 4
U M M M D M D M M M M M M M M M M M M N U D D N M
Latest Chg 6'612 839'001 798'307 (19'764) (10'643) 176'478 325'000 (36'614) 1'446'026 (173'200) 10'594 49'272 (28'750) (248'352) (96'808)
Target Price 15 13 16 15 15 18 14 15 14 15 14 14 12 14 13 13 17 13 #N/A N/A 13 13 13 11 14 12
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.12.2012 31.05.2013 30.06.2013 26.09.2013 30.04.2013 30.06.2013 31.03.2013 28.02.2013 30.06.2013 28.06.2013 31.03.2013 31.08.2013 30.06.2013 30.06.2013 30.06.2013 31.03.2013
Date 12 month Not Provided Not Provided 12 month Not Provided 12 month 12 month 12 month 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided
Inst Type Corporation Holding Company Other Corporation Government Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 26.09.2013 23.09.2013 18.09.2013 17.09.2013 12.09.2013 12.09.2013 10.09.2013 09.09.2013 09.09.2013 06.09.2013 06.09.2013 05.09.2013 05.09.2013 04.09.2013 27.08.2013 27.08.2013 18.07.2013 06.06.2013 17.05.2013 15.05.2013 19.04.2013 01.04.2013 15.03.2013 13.01.2012
30.09.2013
Arcelik AS Arcelik A.S. manufactures and sells refrigerators, washing machines, cooking appliances, vacuum cleaners, refrigeration compressors, electric motors and consumer electronics products. The Company markets its products under the brand names Arcelik and Beko. Arcelik sells its products in Turkey and exports throughout continental Europe, the United Kingdom, and Tunisia.
Price/Volume 4.0 M
12
3.5 M 3.0 M 2.5 M
8
Latest Fiscal Year: LTM as of: 52-Week High (28.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ARCLK TI EQUITY YTD Change ARCLK TI EQUITY YTD % CHANGE
12/2012 06/yy 14.55 8.78 689'971.00 11.75 -19.24% 33.83% 52.34% 675.7 7'939.81 4'003.51 0.0 85.6 1'740.79 10'699.94
2.0 M
6
1.5 M
4
1.0 M
2
.5 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
4.5 M
14 10
Valuation Analysis
31.12.2008 6'775.5 0.58x 605.7 6.50x 39.8 20.70x
16
31.12.2009 31.12.2010 6'591.9 6'936.4 0.79x 0.88x 875.7 758.1 5.94x 8.01x 485.4 517.1 8.14x 10.19x Profitability
LTM-4Q 31.12.2011 8'437.2 0.74x 876.4 7.10x 506.5 8.16x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 10'556.9 0.97x 1'030.8 9.95x 524.8 15.07x 1'030.80 770.01 7.29% 5.96% 4.94% 14.30% 9.08% 1.00% 28.9% 10.0% 7.3% 5.0% 1.71 1.27 39.14% 104.21% 2.73 4.25
Price/ Cash Flow
LTM
06/yy 9'893.6 2.94x 961.1 9.18x 531.7 11.62x
06/yy 10'467.7 3.97x 1'045.5 10.88x 517.5 16.65x
FY+1
1.04 28.03% 4.62% 1.037 29 3.310 1'021'049 1'790'526 1'415'115 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 11'374.8 12'706.0 0.90x 0.81x 1'189.1 1'352.6 9.00x 7.91x 627.4 719.6 12.83x 10.99x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
14.03.2013 BB+ STABLE 5.49 2.96 2.55 4.12 104.2% 50.5% 1.00 6.75 133.46 85.96 75.41 129.57
Sales/Revenue/Turnover
90.00
12'000.0
80.00
10'000.0
70.00
8'000.0
60.00 50.00
6'000.0
40.00
4'000.0
30.00 20.00
2'000.0
10.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Arcelik AS Holdings By:
All
Holder Name KOC HOLDING AS KOC FAMILY TEKNOSAN AS BURLA TICARET VE YAT NORGES BANK HARDING LOEVNER LP VANGUARD GROUP INC BLACKROCK JP MORGAN AMERIPRISE FINANCIAL DIMENSIONAL FUND ADV GOLDMAN SACHS GROUP BANK OF NEW YORK MEL BNP PARIBAS PIONEER FRANK RUSSELL TRUST EASTSPRING INVESTMEN CHARLES SCHWAB INVES MANULIFE FUNDS DIREC COLUMBIA MANAGEMENT
Firm Name Eczacibasi Securities Sardis Securities Ekspres Invest Deutsche Bank Burgan Securities Goldman Sachs ATA Invest BGC Partners Seker Securities HSBC Oyak Securities IS Investment & Securities Ak Investment UBS Renaissance Capital Barclays BNP Paribas Equity Research FinansInvest Garanti Yatirim Menkul Kiymetler Unlu Securities Global Menkul Degerler Yapi Kredi Yatirim ve Menkul Degerler EVA Dimensions Credit Suisse Yatirim Finansman Securities Riedel Research Group Inc Erste Group
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst AKIF DASIRAN HAYDAR ACUN KURTHAN ATMACA EROL DANIS BURAK ISYAR ASLI TUNCER CEMAL DEMIRTAS BERNA KURBAY OKAN UZUN CENK ORCAN SERHAT KAYA BASAK ENGIN DINCKOC BERTUG TUZUN ANUJ MEHROTRA METE OZBEK HANZADE KILICKIRAN SABRIYE GOZDE CULLAS TEAM COVERAGE IREM OKUTGEN CAN OZGUZEL TEAM COVERAGE MEHMET A AGYUZ CRAIG STERLING ONUR MUMINOGLU OZGUR UCUR DAVID R RIEDEL MEHMET EMIN ZUMRUT
Source Co File Co File Co File Co File MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation outperform sell sell buy hold Buy/Neutral market underperform buy outperform overweight underperform market perform market perform neutral hold equalweight hold underperform market perform outperform market perform buy underweight neutral underperform buy hold
Amt Held 273'669'925 112'846'611 81'087'385 37'840'780 18'558'504 8'276'672 7'264'031 5'597'138 4'784'834 3'773'046 2'516'976 1'931'360 1'540'893 1'540'000 1'463'315 1'012'001 945'931 935'656 703'810 700'906
% Out 40.5 16.7 12 5.6 2.75 1.22 1.07 0.83 0.71 0.56 0.37 0.29 0.23 0.23 0.22 0.15 0.14 0.14 0.1 0.1
Weighting
Change 5 1 1 5 3 5 2 5 5 5 1 3 3 3 3 3 3 1 3 5 3 5 1 3 1 5 3
M M D M U U M U U M M U M M M M D M M N M U D D M N M
Latest Chg 302'600 285'486 (21'696) 266'203 (34'342) 149'200 168'721 350'978 (197'629) 17'492 -
Target Price 15 #N/A N/A 12 14 12 14 11 13 12 13 10 11 12 12 13 12 13 13 14 15 14 14 #N/A N/A 14 10 16 12
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2011 31.12.2011 31.12.2011 31.12.2011 31.12.2012 30.04.2013 30.06.2013 26.09.2013 31.07.2013 31.07.2013 30.04.2013 30.06.2013 27.09.2013 30.04.2013 30.04.2013 30.06.2013 28.06.2013 27.09.2013 31.07.2013 31.07.2013
Date Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided 12 month
Inst Type Holding Company Other Other Corporation Government Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 27.09.2013 27.09.2013 23.09.2013 19.09.2013 18.09.2013 12.09.2013 11.09.2013 09.09.2013 06.09.2013 05.09.2013 05.09.2013 04.09.2013 04.09.2013 30.08.2013 20.08.2013 06.08.2013 05.08.2013 24.07.2013 18.07.2013 17.07.2013 01.07.2013 18.06.2013 17.06.2013 03.05.2013 30.04.2013 19.04.2013 04.11.2012
30.09.2013
Ford Otomotiv Sanayi AS Ford Otomotiv Sanayi A.S. manufactures, imports and distributes Ford model trucks, automobiles, mini-buses, vans, trailers, and pickups. Ford Otomotive primarily sells its passenger vehicles and light trucks domestically, and exports majority of its commercial van production.
Price/Volume 35
2.0 M 1.8 M 1.6 M 1.4 M 1.2 M 1.0 M .8 M .6 M .4 M .2 M .0 M
30 25 20
Valuation Analysis
15
Latest Fiscal Year: LTM as of: 52-Week High (19.09.2013) 52-Week Low (21.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance FROTO TI EQUITY YTD Change FROTO TI EQUITY YTD % CHANGE
12/2012 06/yy 32.00 17.00 334'309.00 27.8 -13.13% 63.53% 73.33% 350.9 9'755.30 1'259.55 0.0 0.0 301.52 10'995.42
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
5 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 7'006.9 0.24x 761.0 2.17x 436.2 3.51x
10
31.12.2009 31.12.2010 5'574.4 7'649.4 0.57x 0.60x 518.1 750.8 6.16x 6.11x 333.4 504.6 9.52x 9.08x Profitability
LTM-4Q 31.12.2011 10'445.0 0.52x 872.4 6.23x 662.1 8.11x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 9'767.9 0.87x 751.9 11.26x 675.0 11.12x 751.89 610.81 6.25% 6.57% 16.42% 39.25% 2.17% 11.0% 7.6% 5.8% 6.9% 1.48 0.93 27.10% 63.11% 8.48 12.00
Price/ Cash Flow
LTM
06/yy 10'415.1 2.11x 836.5 7.28x 661.7 8.70x
06/yy 10'285.2 3.52x 783.0 13.50x 779.4 11.98x
FY+1
0.96 60.03% 34.35% 0.959 29 2.517 291'923 395'711 365'246 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 10'796.3 12'386.8 2'281.0 3'250.0 1.04x 0.91x 838.6 1'050.9 13.11x 10.46x 712.0 788.2 14.13x 12.58x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
59.64 -0.44 1.58 1.94 63.1% 38.7% 2.17 6.63 43.05 30.42 47.55 30.56
Sales/Revenue/Turnover
16.00
12'000.0
14.00
10'000.0
12.00
8'000.0
10.00 8.00
6'000.0
6.00
4'000.0
4.00
2'000.0 2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Ford Otomotiv Sanayi AS Holdings By:
All
Holder Name FORD MOTOR CO KOC GRUBU SIRKETLERI BLACKROCK VANGUARD GROUP INC BANK OF NEW YORK MEL PICTET FUNDS JP MORGAN ROBECO SUN LIFE FINANCIAL I AVIVA PLC GOLDMAN SACHS GROUP GLOBAL X MANAGEMENT DRIEHAUS CAPITAL MAN COLUMBIA MANAGEMENT SEB CHARLES SCHWAB INVES HANDELSBANKEN FONDER INVESCO LTD NATCAN INVESTMENT MA DIMENSIONAL FUND ADV
Firm Name Burgan Securities Eczacibasi Securities Sardis Securities Morgan Stanley Seker Securities Ekspres Invest Credit Suisse ATA Invest Barclays HSBC Oyak Securities IS Investment & Securities Ak Investment BGC Partners Renaissance Capital BNP Paribas Equity Research Deutsche Bank Garanti Yatirim Menkul Kiymetler Goldman Sachs FinansInvest Global Menkul Degerler Tera Stock Brokers Yatirim Finansman Securities UBS Yapi Kredi Yatirim ve Menkul Degerler EVA Dimensions Erste Group
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a
Analyst BURAK ISYAR AKIF DASIRAN HAYDAR ACUN MUNEEBA KAYANI KIVANC UYSAL KURTHAN ATMACA ONUR MUMINOGLU ERMAN TUTUNCUOGLU HANZADE KILICKIRAN CENK ORCAN SERHAT KAYA ESRA SUNER ERKAN SAVRAN BERNA KURBAY METE OZBEK SABRIYE GOZDE CULLAS EROL DANIS ONUR MARSAN ASLI TUNCER EZGI GULBAS TEAM COVERAGE TUGCE KARAGUL OZGUR UCUR ANUJ MEHROTRA MEHMET A AGYUZ CRAIG STERLING MEHMET EMIN ZUMRUT
Source Co File Co File ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation hold underperform hold Equalwt/In-Line market perform sell neutral market perform overweight neutral underperform underperform market perform hold hold hold buy market perform Sell/Neutral underperform sell neutral market perform sell hold sell hold
Amt Held 143'997'036 143'997'036 2'415'874 2'064'806 1'993'767 1'646'152 1'604'853 1'404'764 1'348'374 724'141 714'255 656'734 563'467 393'881 391'595 268'678 256'880 251'220 246'280 234'625
% Out 41.04 41.04 0.69 0.59 0.57 0.47 0.46 0.4 0.38 0.21 0.2 0.19 0.16 0.11 0.11 0.08 0.07 0.07 0.07 0.07
Weighting
Change 3 1 3 3 3 1 3 3 5 3 1 1 3 3 3 3 5 3 1 1 1 3 3 1 3 1 3
M M M M M D M M M M M M M M M M M M D M M N M M D D D
Latest Chg (6'443) 107'059 (431'254) 58'136 (117'777) 946'757 (325'269) (24'393) 165'564 228'060 (22'000) 3'450 160'880 -
Target Price 27 31 #N/A N/A 26 26 29 27 23 26 29 23 20 28 30 28 26 31 27 23 31 23 28 25 23 25 #N/A N/A 20
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 30.06.2012 Corporation 30.06.2012 Other 26.09.2013 Investment Advisor 30.06.2013 Unclassified 27.09.2013 Investment Advisor 31.05.2013 Investment Advisor 31.07.2013 Investment Advisor 30.04.2013 Unclassified 31.07.2013 Investment Advisor 31.07.2013 Investment Advisor 30.06.2013 Investment Advisor 26.09.2013 Investment Advisor 30.08.2013 Hedge Fund Manager 31.07.2013 Investment Advisor 31.03.2013 Unclassified 27.09.2013 Investment Advisor 30.08.2013 Investment Advisor 27.09.2013 Investment Advisor 28.06.2013 Investment Advisor 30.04.2013 Investment Advisor
Date 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month
Date 30.09.2013 27.09.2013 27.09.2013 24.09.2013 23.09.2013 23.09.2013 16.09.2013 11.09.2013 09.09.2013 05.09.2013 05.09.2013 04.09.2013 04.09.2013 19.08.2013 05.08.2013 05.08.2013 04.08.2013 18.07.2013 11.07.2013 01.07.2013 01.07.2013 21.06.2013 17.06.2013 22.05.2013 29.04.2013 02.04.2013 09.11.2012
30.09.2013
Emlak Konut Gayrimenkul Yatirim Ortakligi AS Emlak Konut Gayrimenkul Yatirim is a property developer. The Company develops residential properties throughout Turkey.
Price/Volume 4
120.0 M
4
100.0 M
3 80.0 M
3 2
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (17.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance EKGYO TI EQUITY YTD Change EKGYO TI EQUITY YTD % CHANGE
12/2012 06/yy 3.49 2.38 5'822'189.00 2.73 -21.78% 14.71% 29.73% 2'500.0 6'825.00 926.20 0.0 0.0 1'306.45 5'559.51
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
40.0 M
1 20.0 M
1 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'044.6
60.0 M
2
31.12.2009
31.12.2010 1'497.9 2.93x 652.7 6.73x 554.3 8.93x
-
636.9
-
526.9
-
LTM-4Q 31.12.2011 716.6 6.46x 176.6 26.21x 228.3 21.35x
31.12.2012 1'004.6 7.39x 396.5 18.71x 523.4 14.90x
06/yy 689.4 30.97x 140.8 37.79x 228.5 24.28x
LTM 06/yy 1'735.0 11.39x 608.6 0.00x 960.1 7.09x
Profitability EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
396.50 395.89 39.41% 8.96% 18.15% 0.16% 45.1% 48.7% 48.7% 52.1% 1.18 0.51 11.03% 22.01% 3.91 -
Price/ Cash Flow
FY+1
0.89 11.61% -10.21% 0.892 23 4.087 5'040'340 7'045'637 7'896'796 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'714.3 1'875.8 488.5 620.5 3.69x 3.34x 15.17x 11.41x 723.4 815.2 192.0 257.0 7.68x 6.82x 6.89x 6.36x 800.3 862.1 215.0 253.0 8.45x 8.20x 8.50x 7.84x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
4.99 4.97 -1.92 1.34 22.0% 18.0% 0.16 256.67 93.32 827.39
Sales/Revenue/Turnover
140.00
1'600.0
120.00
1'400.0 1'200.0
100.00
1'000.0 80.00
800.0 60.00
600.0
40.00
400.0
20.00
200.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Emlak Konut Gayrimenkul Yatirim Ortakligi AS Holdings By:
All
Holder Name TOKI SCHRODER INVESTMENT VANGUARD GROUP INC BLACKROCK PRUDENTIAL FINANCIAL LAZARD ASSET MANAGEM GOLDMAN SACHS GROUP RAIFFEISEN KAPITALAN EASTSPRING INVESTMEN BNP PARIBAS UNITED SERVICES AUTO BZ WBK TOWARZYSTWO F NORDEA INV MANAGEMEN LAZARD GLOBAL ACTIVE DWS INVESTMENTS PIONEER ARTISAN PARTNERS HOL STATE STREET CORP FIDEURAM GESTIONS SA AMUNDI LUXEMBOURG SA
Firm Name Eczacibasi Securities Sardis Securities Seker Securities Ekspres Invest Burgan Securities Oyak Securities IS Investment & Securities Ak Investment UBS FinansInvest Deutsche Bank BGC Partners JPMorgan Garanti Yatirim Menkul Kiymetler Goldman Sachs HSBC EVA Dimensions Yatirim Finansman Securities Renaissance Capital Yapi Kredi Yatirim ve Menkul Degerler Tera Stock Brokers Erste Group ATA Invest
Portfolio Name n/a Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst GOKAY BOBEK HAYDAR ACUN OKAN UZUN KURTHAN ATMACA MURAT IGNEBEKCILI MUSTAFA ONER EMRE SEZAN BERTUG TUZUN ANUJ MEHROTRA GAYE ABIDIN ATHMANE BENZERROUG KEREM TEZCAN MUNEEZA HASAN KERIM GOKOZ MATIJA GERGOLET LEVENT BAYAR DOUG WALTERS HUSEYIN MERDAN GEYIK DAVID FERGUSON ELVIN AKBULUT HASAN DEMIR MEHMET EMIN ZUMRUT ERMAN TUTUNCUOGLU
Source Research MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation outperform hold outperform buy hold market perform outperform market outperform buy outperform buy buy overweight market perform neutral/neutral overweight sell outperform sell buy neutral buy market outperform
Amt Held 1'874'830'757 34'011'568 19'755'992 18'519'213 12'959'180 10'781'324 9'634'924 9'135'380 6'439'891 5'320'000 4'959'069 4'762'924 4'358'639 3'966'923 3'758'000 3'476'075 3'236'872 2'822'877 2'527'000 2'513'870
% Out 74.99 1.36 0.79 0.74 0.52 0.43 0.39 0.37 0.26 0.21 0.2 0.19 0.17 0.16 0.15 0.14 0.13 0.11 0.1 0.1
Weighting
Change 5 3 5 5 3 3 5 4 5 5 5 5 5 3 3 5 1 5 1 5 3 5 4
M M M M M M M M M M M M M M M M M M M M D M M
Latest Chg 25'072'515 550'616 (27'028) 368'909 (862'433) (422'464) 2'825'360 2'430'520 (4'036'000) 4'959'069 (1'248'519) (2'103'102) (127'664) (4'575'281) (21'000) (1'605'346) (74'850) (285'361)
Target Price 3 #N/A N/A 3 4 3 3 4 3 3 4 4 4 4 3 4 4 #N/A N/A 4 3 3 3 3 3
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 25.04.2013 28.03.2013 30.06.2013 26.09.2013 31.07.2013 31.08.2013 30.06.2013 28.06.2013 28.06.2013 30.04.2013 31.05.2013 31.12.2012 31.07.2013 30.08.2013 28.06.2013 30.04.2013 31.03.2013 27.09.2013 30.08.2013 30.04.2013
Date Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month 12 month 12 month 15 month Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided
Inst Type Government Investment Advisor Unclassified Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 27.09.2013 24.09.2013 23.09.2013 18.09.2013 05.09.2013 05.09.2013 04.09.2013 30.08.2013 21.08.2013 20.08.2013 07.08.2013 05.08.2013 18.07.2013 11.07.2013 20.06.2013 06.06.2013 04.06.2013 17.05.2013 17.04.2013 10.04.2013 04.11.2012 20.07.2012
30.09.2013
Tofas Turk Otomobil Fabrikasi AS Tofas Turk Otomobil Fabrikasi AS manufactures cars and automobile parts under license from Fiat. The Group also imports Alfa Romeo and Fiat cars for domestic market and provides financing services.
Price/Volume 16
18.0 M
14
16.0 M
12
14.0 M 12.0 M
10
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (28.05.2013) 52-Week Low (08.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TOASO TI EQUITY YTD Change TOASO TI EQUITY YTD % CHANGE
12/2012 06/yy 14.90 8.40 1'800'599.00 12.3 -17.45% 46.43% 63.85% 500.0 6'150.00 2'285.74 0.0 0.0 1'637.53 6'477.81
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 5'098.8 6'410.2 0.63x 0.72x 440.6 658.3 7.26x 7.04x 360.4 384.2 6.55x 10.36x Profitability
6.0 M
4
4.0 M
2
2.0 M
0 o-12
.0 M n-12
LTM-4Q 31.12.2011 7'336.7 0.56x 789.4 5.18x 474.2 6.24x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 6'705.3 0.88x 834.4 7.04x 448.3 11.65x 834.43 487.76 7.27% 7.54% 7.31% 24.32% 11.82% 1.13% 11.8% 12.1% 7.2% 6.7% 1.45 0.98 37.71% 110.85% 12.16 13.51
Price/ Cash Flow
06/yy 6'850.2 2.63x 803.6 5.76x 486.7 7.95x
d-12
j-13
f-13 m-13
LTM 06/yy 6'794.8 3.62x 822.3 7.73x 439.2 13.72x
a-13 m-13
j-13
j-13
a-13
s-13
FY+1
1.10 46.87% 27.62% 1.102 28 3.536 1'094'331 1'612'214 1'467'227 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 7'175.8 8'084.3 1'461.0 2'585.0 0.92x 0.83x 856.3 930.7 7.56x 6.96x 478.8 535.1 12.91x 11.78x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
11.71 8.82 0.40 2.63 110.8% 52.6% 1.13 5.56 30.02 27.02 92.29 -14.96
Sales/Revenue/Turnover
800.00
8'000.0
700.00
7'000.0
600.00
6'000.0
500.00
5'000.0
400.00
4'000.0
300.00
3'000.0
200.00
2'000.0
100.00
1'000.0
0.00 01.01.2010
8.0 M
6
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 4'798.0 0.37x 481.2 3.74x 175.8 3.27x
10.0 M
8
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Tofas Turk Otomobil Fabrikasi AS Holdings By:
All
Holder Name FIAT AUTO SPA KOC HOLDING AS NORGES BANK WILLIAM BLAIR & COMP JP MORGAN VANGUARD GROUP INC BLACKROCK PICTET FUNDS BARING INTERNATIONAL AMERIPRISE FINANCIAL PIONEER EAST CAPITAL ASSET M BZ WBK TOWARZYSTWO F BANK OF NEW YORK MEL SWEDBANK ROBUR FONDE STATE STREET CORP BNP PARIBAS LAZARD ASSET MANAGEM DWS INVESTMENTS US GLOBAL INVESTORS
Firm Name Burgan Securities Eczacibasi Securities Morgan Stanley Seker Securities Ekspres Invest EVA Dimensions Credit Suisse Goldman Sachs ATA Invest BGC Partners Barclays HSBC Oyak Securities Ak Investment IS Investment & Securities Deutsche Bank BNP Paribas Equity Research Renaissance Capital FinansInvest Garanti Yatirim Menkul Kiymetler Global Menkul Degerler Tera Stock Brokers UBS Yatirim Finansman Securities Erste Group Yapi Kredi Yatirim ve Menkul Degerler
Portfolio Name n/a n/a Multiple Portfolios WILLIAM BLAIR & COMP n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios
Analyst BURAK ISYAR AKIF DASIRAN MUNEEBA KAYANI KADIR TEZELLER KURTHAN ATMACA CRAIG STERLING ONUR MUMINOGLU ASLI TUNCER ERMAN TUTUNCUOGLU BERNA KURBAY HANZADE KILICKIRAN CENK ORCAN SERHAT KAYA ERKAN SAVRAN ESRA SUNER EROL DANIS SABRIYE GOZDE CULLAS METE OZBEK EZGI GULBAS ONUR MARSAN TEAM COVERAGE TUGCE KARAGUL ANUJ MEHROTRA OZGUR UCUR MEHMET EMIN ZUMRUT MEHMET A AGYUZ
Source Co File Co File MF-AGG 13F ULT-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG
Recommendation hold underperform Overwt/In-Line outperform hold hold outperform Buy/Neutral market outperform buy overweight overweight market perform market perform outperform hold hold hold underperform market perform buy neutral sell market perform buy hold
Amt Held 189'279'857 187'938'121 8'484'508 7'399'903 4'338'026 3'655'824 3'340'407 3'128'765 2'603'381 2'558'340 1'988'338 1'897'215 1'850'452 1'820'809 1'400'000 1'294'279 1'255'000 1'119'996 1'100'000 910'200
% Out 37.86 37.59 1.7 1.48 0.87 0.73 0.67 0.63 0.52 0.51 0.4 0.38 0.37 0.36 0.28 0.26 0.25 0.22 0.22 0.18
Weighting
Change 3 1 5 5 3 3 5 5 4 5 5 5 3 3 5 3 3 3 1 3 5 3 1 3 5 3
M M M M M D M M M M M M M M U M M M M M M N M D M M
Latest Chg 2'602'126 8'040 133'578 (7'505) (1'073'736) 441'378 (526'527) (179'420) (669'951) (511'918) 400'000 103'780 235'000 479'881 104'200 (18'900)
Target Price 13 12 13 14 14 #N/A N/A 14 16 12 13 13 14 11 12 15 15 12 14 16 13 15 13 12 12 12 11
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2011 31.12.2011 31.12.2012 30.06.2013 31.07.2013 30.06.2013 26.09.2013 31.05.2013 31.03.2013 31.07.2013 31.07.2013 31.03.2013 31.12.2012 27.09.2013 30.06.2012 27.09.2013 30.04.2013 31.08.2013 28.06.2013 28.06.2013
Date 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month
Inst Type Corporation Holding Company Government Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor
Date 30.09.2013 27.09.2013 24.09.2013 23.09.2013 23.09.2013 20.09.2013 16.09.2013 12.09.2013 11.09.2013 09.09.2013 09.09.2013 05.09.2013 05.09.2013 04.09.2013 14.08.2013 06.08.2013 06.08.2013 05.08.2013 19.07.2013 18.07.2013 01.07.2013 21.06.2013 22.05.2013 03.12.2012 15.11.2012 09.11.2012
30.09.2013
Koza Altin Isletmeleri AS Koza Altin Isletmeleri AS., is a mineral exploration company. The Company mines for gold in Western Turkey. Koza Altin currently operates Ovacik, Havran, Kucukdere and Mastra mines.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (23.01.2013) 52-Week Low (26.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 18.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance KOZAL TI EQUITY YTD Change KOZAL TI EQUITY YTD % CHANGE
12/2012 06/yy 49.00 21.70 706'911.00 32.1 -34.49% 47.93% 35.16% 152.5 4'895.25 6.91 0.0 0.0 927.53 4'081.96
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
4.0 M 3.5 M 3.0 M 2.5 M 2.0 M 1.5 M 1.0 M .5 M .0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 196.1 129.5 80.3 -
50 45 40 35 30 25 20 15 10 5 0 o-12
31.12.2009 31.12.2010 342.4 472.1 6.30x 257.7 348.1 8.55x 146.8 235.6 13.34x Profitability
LTM-4Q 31.12.2011 805.8 4.06x 618.2 5.30x 460.5 8.29x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'043.1 5.40x 807.4 6.98x 642.1 10.21x 807.38 715.81 68.62% 75.04% 37.28% 41.63% 41.54% 0.62% 77.3% 75.4% 60.2% 61.6% 11.81 10.67 0.44% 0.49% 68.41 3.56
Price/ Cash Flow
06/yy 1'089.2 14.08x 854.4 5.41x 647.5 8.23x
LTM 06/yy 898.0 21.07x 677.2 4.07x 536.4 6.65x
FY+1
0.76 -14.63% -23.37% 0.756 18 4.722 725'076 946'395 1'045'226 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 928.1 1'097.8 4.14x 3.18x 667.8 740.3 6.11x 5.51x 523.5 589.8 9.32x 8.45x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
323.99 226.81 -1.20 0.00 0.5% 0.5% 0.62 1.83 5.34 102.41 29.67 52.84
Sales/Revenue/Turnover
14.00
1'200.0
12.00
1'000.0
10.00
800.0
8.00
600.0 6.00
400.0 4.00
200.0
2.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Koza Altin Isletmeleri AS Holdings By:
All
Holder Name ATP INSAAT VE TICARE KOZA IPEK HOLDING AS BLACKROCK VANGUARD GROUP INC OPPENHEIMERFUNDS INC BARING INTERNATIONAL CREDIT SUISSE AG EAST CAPITAL ASSET M BNP PARIBAS AVIVA INVESTORS POLA JP MORGAN SWEDBANK ROBUR FONDE BANK OF NEW YORK MEL TIAA CREF INVESTMENT ERSTE SPARINVEST KAG HANDELSBANKEN FONDER NOBLE FUNDS TFI SA EASTSPRING INVESTMEN EATON VANCE MANAGEME FRANKLIN RESOURCES
Firm Name Burgan Securities Eczacibasi Securities Ekspres Invest Garanti Yatirim Menkul Kiymetler IS Investment & Securities Seker Securities JPMorgan Ak Investment Deutsche Bank BNP Paribas Equity Research Yapi Kredi Yatirim ve Menkul Degerler VTB Capital Goldman Sachs Global Menkul Degerler EVA Dimensions HSBC Yatirim Finansman Securities BGC Partners ATA Invest
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst ECE MANDACI BEHLUL KATAS ALPER AKALIN HALIL IBRAHIM KAHVE ILYAS SAFA URGANCI BURAK DEMIRBILEK ALLAN COOKE ERKAN SAVRAN KORAY PAMIR KENAN COSGUNER MEHMET A AGYUZ NIKOLAY SOSNOVSKIY YULIA CHEKUNAEVA TEAM COVERAGE TIMOTHY STANISH BULENT YURDAGUL HUSEYIN MERDAN GEYIK ERDEM HAFIZOGLU ISMAIL OZER
Source Research Research ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation buy outperform buy outperform outperform market perform overweight market outperform hold buy buy buy Buy/Cautious buy overweight overweight outperform hold market outperform
Amt Held 68'636'000 38'114'000 5'065'233 1'290'732 1'110'000 585'526 555'691 555'305 544'000 514'100 313'970 291'807 283'251 259'691 246'138 201'584 193'697 174'849 173'900 159'771
% Out 45.01 24.99 3.32 0.85 0.73 0.38 0.36 0.36 0.36 0.34 0.21 0.19 0.19 0.17 0.16 0.13 0.13 0.11 0.11 0.1
Weighting
Change 5 5 5 5 5 3 5 4 3 5 5 5 5 5 5 5 5 3 4
M M M U M M M M M M M M M M M M M D M
Latest Chg 1'698'208 50'724 150'000 (412'735) 231'100 110'000 15'076 (60'000) (9'820) 13'056 9'293 159'771
Target Price 41 39 37 35 34 35 43 40 31 31 39 39 38 35 #N/A N/A 50 49 40 39
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 26.09.2013 30.06.2013 31.07.2013 30.06.2013 31.05.2013 31.03.2013 30.04.2013 30.06.2012 31.07.2013 31.03.2013 27.09.2013 31.07.2013 28.03.2013 30.08.2013 29.06.2012 28.06.2013 31.07.2013 28.09.2012
Date 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided
Inst Type n/a n/a Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 26.09.2013 23.09.2013 19.09.2013 17.09.2013 13.09.2013 12.09.2013 04.09.2013 02.09.2013 06.08.2013 05.08.2013 01.08.2013 24.07.2013 01.07.2013 06.06.2013 15.05.2013 07.05.2013 01.08.2012 20.04.2012
30.09.2013
Turkiye Sise ve Cam Fabrikalari AS Turkiye Sise ve Cam Fabrikalari AS (Sisecam) manufactures glass. The Company produces flat glass, bottles, household glassware, glass wire, chromium chemicals, glass fibre, and glass reinforced plastics. Sisecam also offers packaging materials and machinery, composites and marketing, chemicals, trade, insurance and brokerage services.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (25.01.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 04.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SISE TI EQUITY YTD Change SISE TI EQUITY YTD % CHANGE
12/2012 06/yy 3.44 2.31 3'174'384.00 2.78 -19.12% 20.31% 46.10% 1'571.0 4'367.38 2'127.76 0.0 970.2 1'160.03 6'806.44
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
70.0 M
3
60.0 M
3
50.0 M
2
40.0 M
2
30.0 M
1
20.0 M
1
10.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 3'743.7 0.87x 886.1 3.66x 158.7 6.91x
4
31.12.2009 31.12.2010 3'643.6 4'206.2 1.05x 1.03x 656.0 982.5 5.83x 4.39x 111.8 411.8 18.40x 7.56x Profitability
LTM-4Q 31.12.2011 4'978.7 1.06x 1'245.4 4.22x 631.5 5.87x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 5'342.1 1.19x 939.4 6.77x 294.1 15.05x 939.38 420.41 7.87% 6.79% 2.80% 5.57% 4.58% 0.58% 26.7% 15.3% 5.3% 5.5% 1.81 1.12 24.40% 45.90% 4.91 3.78
Price/ Cash Flow
06/yy 5'249.8 4.50x 1'126.9 5.38x 512.4 8.05x
LTM 06/yy 5'428.0 4.65x 830.5 8.04x 262.2 16.49x
FY+1
0.97 18.67% 0.17% 0.966 19 3.105 2'746'131 4'441'394 5'564'617 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 5'858.2 6'777.4 1'472.0 1'956.0 1.06x 0.95x 1'082.9 1'344.2 6.29x 5.06x 375.6 470.4 10.99x 8.80x 8.18x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
24.04.2013 BB+ STABLE 24.04.2013 B 7.41 -0.42 1.73 3.76 45.9% 27.5% 0.58 1.30 74.32 96.62 39.07 122.21
Sales/Revenue/Turnover
10.00
6'000.0
9.00
5'000.0
8.00 7.00
4'000.0
6.00
3'000.0
5.00 4.00
2'000.0
3.00 2.00
1'000.0
1.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turkiye Sise ve Cam Fabrikalari AS Holdings By:
All
Holder Name TURKIYE IS BANKASI A PASABAHCE CAM SANAYI EFES HOLDING AS CAYIROVA CAM SANAYI VANGUARD GROUP INC NORGES BANK DIMENSIONAL FUND ADV BLACKROCK VE YAR. SANDII VAKFI MACQUARIE GROUP MORGAN STANLEY SOMERSET CAPITAL MAN ACADIAN ASSET MANAGE DWS INVESTMENTS EAST CAPITAL ASSET M FIDEURAM GESTIONS SA BANK OF NEW YORK MEL SEI INVESTMENT MANAG BROWN ADVISORY INC EATON VANCE MANAGEME
Firm Name Burgan Securities Eczacibasi Securities Goldman Sachs Seker Securities IS Investment & Securities Ak Investment Deutsche Bank Yapi Kredi Yatirim ve Menkul Degerler Garanti Yatirim Menkul Kiymetler FinansInvest Global Menkul Degerler Oyak Securities EVA Dimensions HSBC Yatirim Finansman Securities BGC Partners Erste Group ATA Invest
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst ECE MANDACI AKIF DASIRAN ASLI TUNCER BURAK DEMIRBILEK ILYAS SAFA URGANCI OMER OMERBAS KORAY PAMIR AKIF MOROGLU HALIL IBRAHIM KAHVE GAYE ABIDIN TEAM COVERAGE MUSTAFA ONER TIMOTHY STANISH LEVENT BAYAR ALPER USTUNISIK CAN OZCELIK EVRIM DAIRECIOGLU ISMAIL OZER
Source Research Research Research Research ULT-AGG MF-AGG ULT-AGG ULT-AGG Research ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation buy underperform Buy/Neutral market perform outperform market perform hold underperform market perform neutral buy Under Review underweight overweight neutral hold hold market outperform
Amt Held 1'028'563'744 61'757'505 58'393'386 26'097'446 13'521'187 12'942'607 11'522'988 11'256'973 8'259'885 7'641'378 5'511'948 5'197'225 5'012'228 3'613'299 3'439'554 3'269'773 2'080'373 1'613'580 1'544'433 1'343'089
% Out 65.47 3.93 3.72 1.66 0.86 0.82 0.73 0.72 0.53 0.49 0.35 0.33 0.32 0.23 0.22 0.21 0.13 0.1 0.1 0.09
Weighting
Change
5 1 5 3 5 3 3 1 3 3 5 #N/A N/A 1 5 3 3 3 4
M D M D M M M M M M M M M M M M U M
Latest Chg 491'965 633'340 (43'278) 1 3'547'587 1'529'421 1 (523'666) 1'773'139 (1'010'372) 13'502 1 -
Target Price 4 3 4 3 3 3 3 3 3 3 3 2 #N/A N/A 4 3 3 3 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 01.03.2013 01.03.2013 01.03.2013 30.09.2009 30.06.2013 31.12.2012 30.04.2013 26.09.2013 01.03.2013 31.07.2013 30.06.2013 30.06.2013 31.07.2013 28.06.2013 31.03.2013 30.08.2013 27.09.2013 30.04.2013 28.06.2013 31.07.2013
Date 12 month Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided
Inst Type Bank Corporation Other n/a Unclassified Government Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 30.09.2013 26.09.2013 12.09.2013 06.09.2013 05.09.2013 04.09.2013 02.09.2013 07.08.2013 18.07.2013 04.07.2013 04.07.2013 01.07.2013 06.06.2013 15.05.2013 15.04.2013 12.04.2013 21.02.2013 20.07.2012
30.09.2013
Ulker Biskuvi Sanayi AS Ulker Biskuvi Sanayi AS produces biscuits, wafers, chocolate bars, and chocolate covered biscuits. The Company sells its products throughout Turkey and exports to Europe, North America, Africa, Asia and the Middle East.
Price/Volume 18
2.5 M
16 2.0 M
14 12
1.5 M
10 8
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (16.05.2013) 52-Week Low (01.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ULKER TI EQUITY YTD Change ULKER TI EQUITY YTD % CHANGE
12/2012 06/yy 15.90 7.36 662'526.00 13.8 -13.21% 87.50% 75.41% 342.0 4'719.60 1'500.95 0.0 122.3 1'270.69 5'207.25
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
4
.5 M
2 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'412.2 0.85x 94.8 12.60x 15.7 30.14x
1.0 M
6
31.12.2009 31.12.2010 1'506.5 1'523.5 1.00x 1.24x 143.5 66.8 10.55x 28.22x 102.9 184.8 9.24x 7.99x Profitability
LTM-4Q 31.12.2011 1'798.8 1.21x 77.4 28.09x 657.0 2.21x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'340.6 1.56x 218.3 16.75x 167.0 19.79x 218.27 170.52 7.29% 10.40% 5.97% 18.26% 13.49% 0.94% 21.5% 10.4% 8.4% 7.1% 1.98 1.63 47.55% 156.77% 4.42 11.56
Price/ Cash Flow
06/yy 2'202.5 4.10x 158.4 18.29x 151.3 13.12x
LTM 06/yy 2'525.9 6.78x 262.6 20.09x 159.6 29.99x
FY+1
0.60 87.24% 47.70% 0.596 15 3.200 440'792 424'126 346'563 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 2'653.9 2'919.3 620.0 698.0 1.91x 1.72x 297.3 350.6 17.52x 14.85x 186.6 234.8 24.95x 19.52x 31.36x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
3.49 2.84 1.34 5.00 156.8% 58.2% 0.94 4.76 82.55 31.58 63.37 39.44
Sales/Revenue/Turnover
60.00
2'500.0
50.00
2'000.0
40.00
1'500.0
30.00
1'000.0 20.00
500.0
10.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Ulker Biskuvi Sanayi AS Holdings By:
All
Holder Name YILDIZ HOLDING AS DYNAMIC GROWTH FUND WASATCH ADVISORS INC NORGES BANK DIMENSIONAL FUND ADV BAILLIE GIFFORD AND MORGAN STANLEY BANK OF NEW YORK MEL FMR LLC SWEDBANK ROBUR FONDE JP MORGAN PIONEER AVIVA PLC VANGUARD GROUP INC EATON VANCE MANAGEME STATE STREET CORP GUARDIAN LIFE GROUP FRANKLIN RESOURCES SEB GOLDMAN SACHS GROUP
Firm Name Ekspres Invest Burgan Securities JPMorgan Goldman Sachs BNP Paribas Equity Research ATA Invest HSBC Oyak Securities IS Investment & Securities Ak Investment EVA Dimensions Unlu Securities BGC Partners FinansInvest Global Menkul Degerler
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a n/a n/a
Analyst MELDA AGIRDAS ECE MANDACI MUNEEZA HASAN MATIJA GERGOLET METE YUKSEL CEMAL DEMIRTAS BULENT YURDAGUL MELIS POCAR ILYAS SAFA URGANCI BERTUG TUZUN CRAIG STERLING CAN OZTOPRAK ERDEM HAFIZOGLU GAYE ABIDIN TEAM COVERAGE
Source Co File Co File MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG ULT-AGG
Recommendation hold hold overweight neutral/neutral buy market underperform neutral market perform underperform market perform hold outperform hold Under Review Under Review
Amt Held 151'778'531 73'308'031 3'092'514 2'501'239 2'221'641 1'842'605 1'598'086 1'507'619 1'339'988 1'020'528 1'000'504 782'635 654'568 582'051 431'488 371'821 371'498 301'963 256'995 249'251
% Out 44.38 21.44 0.9 0.73 0.65 0.54 0.47 0.44 0.39 0.3 0.29 0.23 0.19 0.17 0.13 0.11 0.11 0.09 0.08 0.07
Weighting
Change
3 3 5 3 5 2 3 3 1 3 3 5 3 #N/A N/A #N/A N/A
M M U U M M U M M M U M M M M
Latest Chg 628'095 (1'503) 167'018 (687'167) 99'992 (90'800) (59'705) (84'570) (64'428) (52'061) (76'495) (135'163) 46'804 52'151
Target Price 16 13 15 13 14 11 12 12 12 12 #N/A N/A 17 12 #N/A N/A 5
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 30.06.2013 31.12.2012 30.04.2013 28.06.2013 30.06.2013 27.09.2013 31.07.2013 31.03.2013 31.05.2013 31.07.2013 28.06.2013 30.06.2013 31.07.2013 27.09.2013 30.06.2013 28.09.2012 31.03.2013 31.01.2013
Date Not Provided 12 month 15 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided
Inst Type Corporation n/a Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Insurance Company Investment Advisor Unclassified Investment Advisor
Date 23.09.2013 19.09.2013 13.09.2013 12.09.2013 12.09.2013 11.09.2013 05.09.2013 05.09.2013 05.09.2013 04.09.2013 27.08.2013 12.08.2013 02.07.2013 17.08.2012 11.04.2012
30.09.2013
Petkim Petrokimya Holding AS Petkim Petrokimya Holding A.S. manufactures petrochemicals. The Company produces polyvinyl chloride used to produce pipes and profiles, high density polyethylene used to manufacture toys and chemical containers, polypropylene used to produce bags, rope, tape, and monofilament, pure terephthalic acid used to manufacture polyester and PET bottles, and benzene, ethylene and propylene.
Price/Volume 4
100.0 M 90.0 M 80.0 M 70.0 M 60.0 M 50.0 M 40.0 M 30.0 M 20.0 M 10.0 M .0 M
3 3 2
Valuation Analysis
2
Latest Fiscal Year: LTM as of: 52-Week High (11.02.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance PETKM TI EQUITY YTD Change PETKM TI EQUITY YTD % CHANGE
12/2012 06/yy 3.40 1.97 5'640'739.00 2.72 -20.00% 38.07% 54.55% 1'000.0 2'720.00 289.14 0.0 0.0 291.96 2'739.87
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'320.4 0.41x (20.5) (151.3) -
1
31.12.2009 31.12.2010 2'057.5 2'909.4 0.68x 0.78x 144.7 194.5 9.73x 11.70x 114.0 130.1 13.11x 18.30x Profitability
LTM-4Q 31.12.2011 3'891.3 0.55x 114.6 18.53x 102.3 19.25x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 4'348.9 0.64x 13.0 212.50x 17.4 158.93x 13.02 -58.65 -1.35% 0.49% 2.44% 4.06% 1.45% 1.8% 3.1% 1.2% 0.4% 1.41 0.82 10.33% 17.37% 6.34 8.69
Price/ Cash Flow
06/yy 4'302.1 2.14x (75.6) 0.00x (50.3) 0.00x
LTM 06/yy 3'924.1 2.75x 122.2 23.33x 66.4 42.65x
FY+1
0.76 35.32% -1.81% 0.756 17 2.588 5'603'783 5'778'444 4'540'218 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 4'371.1 4'824.0 1'013.0 1'576.0 0.64x 0.59x 192.7 287.8 14.22x 9.52x 82.1 161.2 37.78x 18.13x 27.20x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
0.71 -4.69 0.16 1.50 17.4% 14.8% 1.45 2.92 57.56 42.00 65.73 35.44
Sales/Revenue/Turnover
600.00
5'000.0 4'500.0
500.00
4'000.0 3'500.0
400.00
3'000.0
300.00
2'500.0 2'000.0
200.00
1'500.0 1'000.0
100.00 0.00 01.01.2010
500.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Petkim Petrokimya Holding AS Holdings By:
All
Holder Name SOCAR & TURCAS PETRO SOCAR IZMIR PETROKIM DIMENSIONAL FUND ADV EAST CAPITAL ASSET M VANGUARD GROUP INC STATE STREET CORP EATON VANCE MANAGEME C-QUADRAT KAPITALANL AKBANK ASSET MANAGEM FRANK RUSSELL TRUST JOHN HANCOCK ADVISER EATON VANCE ADVISORS NOMURA WELLS FARGO & COMPAN NOMURA INTERNATIONAL FINANS PORTFOY YONET BESSEMER GROUP INCOR ERSTE SPARINVEST KAG PRUDENTIAL FINANCIAL UNIVERSAL INVESTMENT
Firm Name Burgan Securities Ekspres Invest ATA Invest Oyak Securities Global Menkul Degerler IS Investment & Securities Deutsche Bank BGC Partners EVA Dimensions Tera Stock Brokers Goldman Sachs JPMorgan Garanti Yatirim Menkul Kiymetler HSBC Erste Group Yatirim Finansman Securities
Portfolio Name n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst UMUT OZTURK SELIM KUNTER ERDEM KAYLI HASAN SENER HASAN BAYHAN BASAK ENGIN DINCKOC KORAY PAMIR EZGI YILMAZ TIMOTHY STANISH OGUZHAN AKBULUT MATIJA GERGOLET NEERAJ Z KUMAR ONUR MARSAN BULENT YURDAGUL TAMAS PLETSER ZUMRUT CAN
Source Co File Co File ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation hold hold market perform market perform market perform market perform hold buy underweight neutral Sell/Neutral underweight market perform underweight accumulate not rated
Amt Held 510'000'000 103'215'681 11'205'202 2'854'000 2'092'622 1'816'032 1'635'193 1'225'000 1'000'000 673'112 600'726 330'598 200'000 163'658 138'346 132'580 113'035 100'000 94'373 88'000
% Out 51 10.32 1.12 0.29 0.21 0.18 0.16 0.12 0.1 0.07 0.06 0.03 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.01
Weighting
Change
3 3 3 3 3 3 3 5 1 3 1 1 3 1 4 #N/A N/A
M M U M M M M M U M M M M M U M
Latest Chg 1'049'858 2'854'000 1'687'177 (56'070) 31 27'245 (100'000) -
Target Price 3 3 3 2 3 3 3 4 #N/A N/A 3 2 3 3 3 3 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 30.04.2013 31.03.2013 30.06.2013 27.09.2013 31.07.2013 28.03.2013 31.03.2013 30.06.2013 31.08.2013 31.07.2013 11.07.2012 31.07.2013 31.03.2013 28.06.2013 30.04.2013 28.03.2013 31.07.2013 30.04.2013
Date 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided 12 month 3 month Not Provided Not Provided 12 month Not Provided
Inst Type Unclassified n/a Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 23.09.2013 11.09.2013 05.09.2013 04.09.2013 04.09.2013 02.09.2013 28.08.2013 28.08.2013 21.08.2013 19.08.2013 29.07.2013 18.07.2013 15.05.2013 22.04.2013 30.03.2012
30.09.2013
Turkiye Sinai Kalkinma Bankasi AS Turkiye Sinai Kalkinma Bankasi A.S. is a private investment and development bank. The Bank offers medium- and long-term loans, and treasury, securities underwriting, mergers and acquisitions consulting, research, and securities brokerage services.
Price/Volume 3
18.0 M 16.0 M
2
14.0 M 12.0 M
2
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (22.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 20.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TSKB TI EQUITY YTD Change TSKB TI EQUITY YTD % CHANGE
12/2012 06/yy 2.34 1.53 2'939'788.00 1.79 -23.35% 16.99% 36.01% 1'300.0 2'326.96 8'621.36 0.0 84.3 572.94 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
8.0 M 6.0 M 4.0 M
1
2.0 M 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 443.1 121.3 3.79x
10.0 M
1
31.12.2009 31.12.2010 627.8 547.9 251.3 222.7 4.35x 8.21x Profitability
LTM-4Q 31.12.2011 645.0 260.8 5.61x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 707.5 317.0 7.95x 73.40% 77.30% 3.10% 19.47% 3.27% 0.07% 61.0% 79.41% 469.90% -
Price/ Cash Flow
06/yy 740.7 0.00x 0.0 0.00x 308.2 5.81x
LTM 06/yy 518.2 0.00x 0.0 0.00x 321.8 7.71x
FY+1
0.97 8.09% -5.60% 0.969 14 4.929 5'270'417 3'792'497 3'474'279 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 536.0 606.3 326.0 369.0 7.13x 6.39x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
469.9% 81.8% 0.07 18.32 -
Sales/Revenue/Turnover
30.00
800.0 700.0
25.00
600.0 20.00
500.0 400.0
15.00
300.0
10.00
200.0 5.00 0.00 01.01.2010
100.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turkiye Sinai Kalkinma Bankasi AS Holdings By:
All
Holder Name TURKIYE IS BANKASI A TURKIYE VAKIFLAR BAN CAMIS YATIRIM HOLDIN NORGES BANK WILLIAM BLAIR & COMP SKAGEN AS WASATCH ADVISORS INC MILLI REASURANS TAS SWEDBANK ROBUR FONDE DIMENSIONAL FUND ADV BNP PARIBAS ANADOLU ANONIM TURK ANADOLU HAYAT EMEKLI JUPITER ASSET MANAGE EAST CAPITAL ASSET M HANDELSBANKEN FONDER ISTANBUL TICARET ODA BLACKROCK PRUDENTIAL FINANCIAL CARNEGIE ASSET MANAG
Firm Name Eczacibasi Securities Seker Securities Ekspres Invest FinansInvest Burgan Securities BNP Paribas Equity Research Oyak Securities IS Investment & Securities Ak Investment Deutsche Bank Credit Suisse Garanti Yatirim Menkul Kiymetler EVA Dimensions Yapi Kredi Yatirim ve Menkul Degerler
Portfolio Name n/a n/a n/a Multiple Portfolios WILLIAM BLAIR & COMP Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios
Analyst SERCAN SOYLU NESLIHAN KARAGOZ CIHAN SARAOGLU MUGE DAGISTAN DUYGUN KUTUCU SADRETTIN BAGCI METIN ESENDAL BULENT SENGONUL HAKAN AYGUN HILAL VAROL ATES BULDUR RECEP DEMIR DOUG WALTERS MURAT BOREKCI
Source Research Research Research MF-AGG 13F MF-AGG MF-AGG Research MF-AGG ULT-AGG ULT-AGG Research Research MF-AGG MF-AGG MF-AGG Research ULT-AGG ULT-AGG MF-AGG
Recommendation outperform outperform buy outperform buy buy outperform outperform market outperform buy outperform outperform overweight buy
Amt Held 526'751'896 108'938'324 75'398'840 43'827'815 32'710'281 30'934'210 25'633'648 24'699'620 18'204'345 15'629'401 11'709'889 11'569'822 11'569'822 10'405'457 9'457'604 8'751'020 6'759'896 6'617'925 6'304'835 4'636'395
% Out 40.52 8.38 5.8 3.37 2.52 2.38 1.97 1.9 1.4 1.2 0.9 0.89 0.89 0.8 0.73 0.67 0.52 0.51 0.48 0.36
Weighting
Change 5 5 5 5 5 5 5 5 4 5 5 5 5 5
M M M M U M M U M M M U M M
Latest Chg (11'202'701) (3'314'203) 1'698'936 147'725 655'895 (1'670'212) 688'329 (669'918) 900'000 (79'999) -
Target Price 2 3 2 3 2 2 3 2 2 2 3 2 #N/A N/A 2
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 17.05.2013 17.05.2013 17.05.2013 31.12.2012 30.06.2013 30.08.2013 30.06.2013 17.05.2013 31.03.2013 30.04.2013 30.04.2013 17.05.2013 17.05.2013 31.05.2013 31.03.2013 30.08.2013 17.05.2013 26.09.2013 31.07.2013 31.05.2013
Date Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month
Inst Type Bank Bank Other Government Investment Advisor Investment Advisor Investment Advisor Other Investment Advisor Investment Advisor Unclassified n/a Insurance Company Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 25.09.2013 23.09.2013 19.09.2013 18.09.2013 12.09.2013 05.09.2013 04.09.2013 04.09.2013 31.07.2013 31.07.2013 18.07.2013 06.06.2013 11.02.2013
30.09.2013
Asya Katilim Bankasi AS Asya Katilim Bankasi AS attracts deposits and offers commercial banking services. The Bank offers consumer loans, insurance services, credit cards, business loans, cash management, and lease financing.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (21.01.2013) 52-Week Low (06.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ASYAB TI EQUITY YTD Change ASYAB TI EQUITY YTD % CHANGE
12/2012 06/yy 2.58 1.65 7'290'646.00 1.91 -25.97% 15.76% 29.03% 900.0 1'719.00 1'834.89 0.0 108.2 3'942.78 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
120.0 M
3
100.0 M
2
80.0 M
2
60.0 M
1
40.0 M
1
20.0 M
0 o-12
31.12.2009 31.12.2010 1'926.4 1'783.0 305.8 262.1 10.18x 9.75x Profitability
LTM-4Q 31.12.2011 1'872.0 221.8 6.45x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'310.7 180.1 11.04x 15.55% 15.60% 0.80% 7.74% 3.77% 0.11% 11.8% 8.51% 78.66% -
Price/ Cash Flow
06/yy 2'084.7 0.00x 0.0 0.00x 215.3 7.57x
d-12
j-13
f-13 m-13
LTM 06/yy 2'450.0 0.00x 0.0 0.00x 180.2 8.94x
a-13 m-13
j-13
j-13
a-13
s-13
FY+1
1.00 -3.54% -13.57% 0.996 18 4.278 9'768'540 9'357'471 9'400'191 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'519.0 1'800.0 236.6 297.9 7.46x 5.86x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
78.7% 42.9% 0.11 5.20 -
Sales/Revenue/Turnover
25.00
2'500.0
20.00
2'000.0
15.00
1'500.0
10.00
1'000.0
5.00
500.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'562.8 238.8 4.37x
3
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Asya Katilim Bankasi AS Holdings By:
All
Holder Name ORTAGODU TEXTILE AS FORUM INSAAT DEKO TU PEHLIVAN CAN OSMAN BIRIM BIRLEIK NAATCL SKAGEN AS BJ TEKSTIL TIC VE SA DIMENSIONAL FUND ADV GRANTHAM MAYO VAN OT BANK OF NEW YORK MEL FMR LLC VANGUARD GROUP INC NORGES BANK PICTET FUNDS BLACKROCK GOLDMAN SACHS GROUP VALIC CO I EATON VANCE MANAGEME INVESCO LTD OPERA TFI SA DWS INVESTMENTS
Firm Name Eczacibasi Securities HSBC IS Investment & Securities Ekspres Invest FinansInvest Burgan Securities Oyak Securities Ak Investment Renaissance Capital Deutsche Bank BNP Paribas Equity Research Global Menkul Degerler Credit Suisse EVA Dimensions Seker Securities Yapi Kredi Yatirim ve Menkul Degerler JPMorgan
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst SERCAN SOYLU TAMER SENGUN BULENT SENGONUL CIHAN SARAOGLU MUGE DAGISTAN DUYGUN KUTUCU METIN ESENDAL HAKAN AYGUN YAVUZ UZAY HILAL VAROL SADRETTIN BAGCI SEVGI ONUR ATES BULDUR DOUG WALTERS TEAM COVERAGE MURAT BOREKCI PAUL FORMANKO
Source Research Research Research Research MF-AGG Research ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation outperform overweight outperform buy outperform buy outperform market outperform hold buy hold sell neutral buy not rated hold overweight
Amt Held 44'022'478 34'667'791 29'976'000 21'630'000 21'173'298 20'350'000 16'840'457 8'359'377 5'684'650 5'557'000 5'340'257 5'004'116 4'090'721 3'573'449 3'403'276 1'896'400 1'824'025 1'768'251 1'512'000 1'500'000
% Out 4.89 3.85 3.33 2.4 2.35 2.26 1.87 0.93 0.63 0.62 0.59 0.56 0.45 0.4 0.38 0.21 0.2 0.2 0.17 0.17
Weighting
Change
5 5 5 5 5 5 5 4 3 5 3 1 3 5 #N/A N/A 3 5
M M U M M M M M M M M M M M M U U
Latest Chg 618'281 1'197'000 436'951 (18'056) (1'143'333) 11'755 (367'000) (350'000)
Target Price 2 2 2 2 3 2 3 2 2 2 2 2 2 #N/A N/A #N/A N/A 3 3
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.09.2012 30.09.2012 30.09.2012 30.09.2012 30.08.2013 30.09.2012 30.04.2013 31.05.2013 31.07.2013 31.07.2013 30.06.2013 31.12.2012 31.05.2013 26.09.2013 30.06.2013 31.05.2013 31.07.2013 27.09.2013 28.06.2013 28.06.2013
Date Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided Not Provided 12 month 3 month
Inst Type n/a n/a n/a n/a Investment Advisor n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 25.09.2013 23.09.2013 23.09.2013 19.09.2013 18.09.2013 05.09.2013 04.09.2013 30.08.2013 23.08.2013 19.08.2013 27.06.2013 26.06.2013 06.06.2013 19.02.2013 11.02.2013 16.10.2012
30.09.2013
Turk Traktor ve Ziraat Makineleri AS Turk Traktor ve Ziraat Makineleri AS (Turk Traktor) manufactures and sells agricultural tractors, individual tractor components and spare parts.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (29.04.2013) 52-Week Low (08.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TTRAK TI EQUITY YTD Change TTRAK TI EQUITY YTD % CHANGE
12/2012 06/yy 69.50 37.60 270'136.00 59 -15.11% 56.91% 78.84% 53.4 3'148.77 355.77 0.0 0.0 378.97 3'233.03
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.8 M
70
.7 M
60
.6 M
50
.5 M
40
.4 M
30
.3 M
20
.2 M
10
.1 M
0 o-12
31.12.2009 31.12.2010 667.7 1'193.4 1.09x 0.98x 61.1 248.6 11.86x 4.73x 31.0 179.7 15.60x 6.98x Profitability
LTM-4Q 31.12.2011 1'800.7 1.00x 322.9 5.56x 277.4 6.50x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'974.0 1.56x 313.1 9.85x 268.2 11.59x 313.15 294.28 14.91% 16.12% 17.15% 41.14% 25.72% 1.36% 21.4% 15.7% 14.6% 13.6% 2.52 1.62 26.96% 53.60% 4.00 5.05
Price/ Cash Flow
06/yy 2'087.8 3.56x 308.3 5.84x 275.4 5.91x
d-12
j-13
f-13 m-13
LTM 06/yy 1'895.4 6.48x 297.9 12.46x 239.1 15.18x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.65 63.32% 7.95% 0.649 18 3.444 77'007 97'825 105'152 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 2'173.8 2'391.5 412.0 556.0 1.48x 1.36x 348.4 387.3 9.28x 8.35x 283.5 308.2 11.16x 10.37x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
20.59 0.28 1.24 53.6% 34.9% 1.36 12.25 91.26 72.28 76.20 70.55
Sales/Revenue/Turnover
25.00
2'500.0
20.00
2'000.0
15.00
1'500.0
10.00
1'000.0
5.00
500.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 787.5 0.80x 87.0 7.23x 66.8 3.29x
80
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turk Traktor ve Ziraat Makineleri AS Holdings By:
All
Holder Name KOC HOLDING AS CNH GLOBAL NV WASATCH ADVISORS INC NORGES BANK PICTET FUNDS BANK OF NEW YORK MEL BLACKROCK SCHRODER INVESTMENT ROBECO SWEDBANK ROBUR FONDE SEB AVIVA PLC INVESCO LTD VAN ECK ASSOCIATES C MANNING & NAPIER ADV AMERIPRISE FINANCIAL DIMENSIONAL FUND ADV DRIEHAUS CAPITAL MAN CHARLEMAGNE CAPITAL EMERGING GLOBAL SHAR
Firm Name Eczacibasi Securities Burgan Securities Seker Securities Yatirim Finansman Securities IS Investment & Securities Ekspres Invest EVA Dimensions BNP Paribas Equity Research ATA Invest Oyak Securities Ak Investment BGC Partners FinansInvest Tera Stock Brokers Yapi Kredi Yatirim ve Menkul Degerler Garanti Yatirim Menkul Kiymetler Goldman Sachs Global Menkul Degerler
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst AKIF DASIRAN UMUT OZTURK KIVANC UYSAL ZUMRUT CAN ESRA SUNER KURTHAN ATMACA TIMOTHY STANISH KENAN COSGUNER ERMAN TUTUNCUOGLU SERHAT KAYA ERKAN SAVRAN BERNA KURBAY OZGUR UCUR OGUZHAN AKBULUT MEHMET A AGYUZ ONUR MARSAN ASLI TUNCER TEAM COVERAGE
Source Co File Co File MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation underperform hold market perform market perform outperform hold overweight buy market perform market perform market perform buy neutral sell buy market perform neutral/neutral market perform
Amt Held 20'013'375 20'013'375 799'574 585'220 525'070 508'419 413'715 407'792 381'652 306'485 278'165 275'584 233'096 202'612 179'226 152'173 112'198 99'133 96'723 91'147
% Out 37.5 37.5 1.5 1.1 0.98 0.95 0.78 0.76 0.72 0.57 0.52 0.52 0.44 0.38 0.34 0.29 0.21 0.19 0.18 0.17
Weighting
Change 1 3 3 3 5 3 5 5 3 3 3 5 3 1 5 3 3 3
M M M M U M U M M M M M M M M M D M
Latest Chg 52'800 (50'262) 57'607 83'635 106'485 214'730 (123'998) 3'220 3'311 (61'534) (108'971) 5'054 29'137 -
Target Price 59 62 55 56 68 64 #N/A N/A 72 54 58 62 69 70 51 66 59 77 59
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2012 Holding Company 31.12.2012 Corporation 30.06.2013 Investment Advisor 31.12.2012 Government 31.05.2013 Investment Advisor 27.09.2013 Investment Advisor 26.09.2013 Investment Advisor 30.06.2013 Investment Advisor 30.04.2013 Unclassified 31.03.2013 Investment Advisor 31.03.2013 Unclassified 28.06.2013 Investment Advisor 27.09.2013 Investment Advisor 27.09.2013 Investment Advisor 31.12.2012 Investment Advisor 31.07.2013 Investment Advisor 30.04.2013 Investment Advisor 31.07.2013 Hedge Fund Manager 31.05.2013 Investment Advisor 27.09.2013 Investment Advisor
Date Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided
Date 27.09.2013 25.09.2013 24.09.2013 24.09.2013 23.09.2013 23.09.2013 16.09.2013 12.09.2013 11.09.2013 05.09.2013 04.09.2013 02.08.2013 31.07.2013 30.07.2013 29.07.2013 18.07.2013 11.07.2013 01.07.2013
30.09.2013
Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Kardemir Karabuk Demir Celik Sanayi ve Ticaret A.S. produces steel. The Company manufactures steel profiles, bars, angles, rails, billets, and beams, coke products such as ammonium sulphate, tar paint, naphthalene, creosote, oils, toluol, benzol, xylol, solvent naphtha and crude tar, and oxygen, nitrogen, and argon.
Price/Volume 2
160.0 M
2
140.0 M
1
120.0 M
1
100.0 M
1
Latest Fiscal Year: LTM as of: 52-Week High (29.04.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 04.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance KRDMD TI EQUITY YTD Change KRDMD TI EQUITY YTD % CHANGE
12/2012 06/yy 1.88 0.95 36'027'055.00 1.13 -39.97% 19.00% 23.63% 722.1 1'614.09 545.69 0.0 0.1 119.92 2'171.19
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
60.0 M
1 0
40.0 M
0
20.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'081.4 0.39x 376.6 1.11x 256.7 1.07x
80.0 M
1
Valuation Analysis
31.12.2009 31.12.2010 793.6 1'008.9 0.92x 0.93x (14.0) 75.4 12.50x (72.3) 21.1 31.68x Profitability
LTM-4Q 31.12.2011 1'585.7 0.60x 304.2 3.12x 185.2 3.61x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'686.7 0.91x 309.2 4.96x 194.2 5.70x 309.17 226.62 13.44% 14.15% 3.20% 5.99% 5.27% 0.79% 15.9% 14.8% 9.5% 11.5% 1.75 0.63 25.13% 47.72% 9.65 3.76
Price/ Cash Flow
06/yy 1'735.1 2.42x 343.4 3.56x 226.5 3.88x
LTM 06/yy 1'652.3 4.23x 245.3 8.46x 67.2 17.30x
FY+1
0.93 15.95% 7.67% 0.933 13 3.692 23'867'500 27'295'290 26'551'550 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'588.2 1'881.5 1.39x 1.21x 238.0 306.3 9.12x 7.09x 84.1 147.7 12.02x 6.42x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
30.86 -7.05 2.27 2.47 47.7% 32.3% 0.79 1.32 37.84 96.96 34.38 108.86
Sales/Revenue/Turnover
30.00
1'800.0 1'600.0
25.00
1'400.0 1'200.0
20.00
1'000.0 15.00
800.0 600.0
10.00
400.0 5.00 0.00 01.01.2010
200.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Holdings By:
All
Holder Name DIMENSIONAL FUND ADV SWEDBANK ROBUR FONDE EAST CAPITAL ASSET M STATE STREET CORP BANK OF NEW YORK MEL DWS INVESTMENTS BLACKROCK JYSKE INVEST EATON VANCE MANAGEME ROBECO INVESTEC ASSET MANAG VANGUARD GROUP INC SOMPO JP NIHON KOA A INVESCO LTD DEUTSCHE BANK AG HIRTLE CALLAGHAN & C PIONEER INVESTMENTS ILIRIKA INVESTMENTS CAUSEWAY CAPITAL MAN NATIONWIDE FUND ADVI
Firm Name Ekspres Invest HSBC Burgan Securities Seker Securities Oyak Securities IS Investment & Securities Ak Investment EVA Dimensions BNP Paribas Equity Research Yapi Kredi Yatirim ve Menkul Degerler Garanti Yatirim Menkul Kiymetler Tera Stock Brokers Wood & Company BGC Partners Yatirim Finansman Securities ATA Invest Global Menkul Degerler
Portfolio Name n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst KURTHAN ATMACA BULENT YURDAGUL UMUT OZTURK BURAK DEMIRBILEK OSMAN OZVURAL BASAK ENGIN DINCKOC BORA TEZGULER TIMOTHY STANISH ALPER PAKSOY AKIF MOROGLU BAHAR DENIZ EGEMEN TUGCE KARAGUL HALUK AKDOGAN CAN OZCELIK ZUMRUT CAN ERMAN TUTUNCUOGLU SERCAN UZUN
Source ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold overweight hold market perform Under Review market perform market outperform sell hold buy market perform buy buy buy not rated Under Review Under Review
Amt Held 22'876'141 18'723'990 15'728'044 8'487'548 6'108'405 6'002'811 5'752'942 4'634'605 4'296'303 3'865'323 3'851'612 3'306'495 3'283'537 3'263'086 2'750'000 2'709'732 2'401'124 2'255'208 1'482'395 1'253'986
% Out 3.17 2.59 2.18 1.18 0.85 0.83 0.8 0.64 0.6 0.54 0.53 0.46 0.45 0.45 0.38 0.38 0.33 0.31 0.21 0.17
Weighting
Change
3 5 3 3 #N/A N/A 3 4 1 3 5 3 5 5 5 #N/A N/A #N/A N/A #N/A N/A
D U M M M M M D D M M N N M M M M
Latest Chg (92'681) 15'728'044 (2'273'734) (216'683) 6'001'551 (22'274) (59'663) (1) (1'614'152) 78'703 270'408 1'431'070 45'080 2'750'000 338'944 -
Target Price 1 2 1 1 1 1 1 #N/A N/A 1 1 1 2 2 1 #N/A N/A #N/A N/A 1
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.04.2013 31.03.2013 31.03.2013 27.09.2013 31.07.2013 28.06.2013 26.09.2013 31.07.2013 31.07.2013 30.04.2013 31.05.2013 30.06.2013 04.03.2013 27.09.2013 31.07.2013 28.03.2013 28.03.2013 30.04.2013 30.06.2013 31.08.2013
Date Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided
Inst Type Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 23.09.2013 19.09.2013 18.09.2013 06.09.2013 05.09.2013 04.09.2013 04.09.2013 04.09.2013 26.08.2013 26.08.2013 26.08.2013 21.06.2013 22.05.2013 30.04.2013 23.08.2012 03.08.2012 20.10.2011
30.09.2013
Koza Anadolu Metal Madencilik Isletmeleri AS Koza Anadolu Metal Madencilik Isletmeleri AS designs and prints invitations and greeting cards. The Company exports its products to Asia, Europe, the United States, Canada, and Mexico. Koza Anadolu Metal Madencilik Isletmeleri AS operates a sales and distribution center in New York. The Company also added copper, lead and zinc mining to its activities.
Price/Volume 7
80.0 M
6
70.0 M
5
60.0 M 50.0 M
4
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (07.12.2012) 52-Week Low (26.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance KOZAA TI EQUITY YTD Change KOZAA TI EQUITY YTD % CHANGE
12/2012 06/yy 5.96 2.66 7'595'623.00 4.12 -30.87% 54.89% 40.00% 388.1 1'598.89 63.64 0.0 779.8 1'158.62 1'418.67
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
30.0 M
2
20.0 M
1
10.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 231.6 1.03x 78.3 3.06x 13.2 12.96x
40.0 M
3
31.12.2009 31.12.2010 388.1 541.5 2.61x 1.32x 220.7 317.0 4.59x 2.26x 62.1 420.6 15.07x 2.13x Profitability
LTM-4Q 31.12.2011 890.5 0.38x 587.8 0.57x 174.0 2.94x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'183.4 1.59x 739.0 2.55x 550.4 3.99x 738.98 631.44 53.36% 60.12% 23.41% 42.20% 0.48% 67.0% 55.5% 43.2% 46.5% 8.10 7.17 2.80% 5.21% 22.86 4.10
Price/ Cash Flow
06/yy 1'185.9 2.45x 821.3 1.42x 250.0 5.32x
LTM 06/yy 1'056.6 5.59x 586.5 1.59x 513.2 2.16x
FY+1
0.94 -5.29% -27.21% 0.936 13 4.308 13'661'270 13'014'320 13'055'700 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'062.7 1'220.0 1.28x 0.92x 615.5 715.2 2.30x 1.98x 173.4 190.6 9.24x 8.62x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
795.46 490.71 -1.70 0.10 5.2% 3.1% 0.48 1.36 15.96 89.04 39.09 43.22
Sales/Revenue/Turnover
6.00
1'400.0
5.00
1'200.0 1'000.0
4.00
800.0 3.00
600.0
2.00
400.0
1.00
200.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Koza Anadolu Metal Madencilik Isletmeleri AS Holdings By:
All
Holder Name IPEK MATBAACILID NORGES BANK DIMENSIONAL FUND ADV DWS INVESTMENTS SWEDBANK ROBUR FONDE INVESCO LTD NOBLE FUNDS TFI SA SCHRODER INVESTMENT EAST CAPITAL ASSET M BNP PARIBAS DEUTSCHE BANK AG BLACKROCK BZ WBK TOWARZYSTWO F VANGUARD GROUP INC ROBECO NORDEA INVESTMENT FU SOMPO JP NIHON KOA A NORDEA INV MANAGEMEN ACADIAN ASSET MANAGE ACADIAN ASSET MANAGE
Firm Name Burgan Securities Ekspres Invest EVA Dimensions BNP Paribas Equity Research Seker Securities IS Investment & Securities Ak Investment Deutsche Bank Garanti Yatirim Menkul Kiymetler Eczacibasi Securities Global Menkul Degerler Yapi Kredi Yatirim ve Menkul Degerler BGC Partners ATA Invest
Portfolio Name n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst ECE MANDACI ALPER AKALIN TIMOTHY STANISH KENAN COSGUNER BURAK DEMIRBILEK ILYAS SAFA URGANCI ERKAN SAVRAN KORAY PAMIR HALIL IBRAHIM KAHVE BEHLUL KATAS TEAM COVERAGE MEHMET A AGYUZ ERDEM HAFIZOGLU ISMAIL OZER
Source Co File MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy hold hold buy outperform outperform market outperform hold market perform outperform buy buy buy market outperform
Amt Held 202'771'793 10'331'162 5'931'125 4'500'000 4'133'772 3'534'473 3'157'013 2'971'922 2'962'722 2'697'000 1'800'000 1'520'594 1'332'263 1'045'231 893'267 805'799 772'067 602'182 551'248 546'542
% Out 52.25 2.66 1.53 1.16 1.07 0.91 0.81 0.77 0.76 0.69 0.46 0.39 0.34 0.27 0.23 0.21 0.2 0.16 0.14 0.14
Weighting
Change 5 3 3 5 5 5 4 3 3 5 5 5 5 4
M M D M M M M M M N M N M M
Latest Chg 627'702 (725'000) 1'100'000 1'596'366 (310'881) 442'000 (6'337) 299'046 (47'447) (437'933) 12'040 (105'475)
Target Price 7 4 #N/A N/A 4 5 5 5 4 4 6 4 7 8 5
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 30.04.2013 28.06.2013 31.03.2013 31.03.2013 29.06.2012 30.06.2013 31.03.2013 30.04.2013 31.07.2013 26.09.2013 31.12.2012 30.06.2013 30.04.2013 28.06.2013 04.03.2013 31.07.2013 28.06.2013 31.07.2013
Date 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month 12 month Not Provided
Inst Type Corporation Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 30.09.2013 23.09.2013 17.09.2013 12.09.2013 10.09.2013 05.09.2013 04.09.2013 02.09.2013 18.07.2013 02.07.2013 01.07.2013 07.05.2013 02.01.2013 27.04.2012
30.09.2013
Dogan Sirketler Grubu Holding AS Dogan Sirketler Grubu Holding A.S. is a diversified holding company. The Company operates insurance, publishing, tourism, finance, marketing, broadcasting, energy, and industry. Dogan Sirketler Grubu markets automobiles, consumer goods and mobile telephones, manufactures automotive spare parts, and operates the Kanal D television station.
Price/Volume 1
160.0 M
1
140.0 M
1
120.0 M 100.0 M
1
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (03.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance DOHOL TI EQUITY YTD Change DOHOL TI EQUITY YTD % CHANGE
12/2012 06/yy 1.25 0.69 6'534'036.00 0.88 -29.60% 27.54% 32.14% 2'450.0 2'156.00 3'016.23 0.0 909.4 2'415.94 3'232.74
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
60.0 M
0
40.0 M
0
20.0 M
0 o-12
31.12.2009 31.12.2010 10'316.5 2'850.5 0.37x 0.68x 456.3 165.4 8.43x 11.78x (114.1) 656.2 Profitability
LTM-4Q 31.12.2011 2'867.3 0.35x 258.8 3.90x (757.1) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 3'156.5 1.19x 333.8 11.27x 155.7 14.48x 333.83 124.23 3.94% 10.26% 0.46% 1.19% 0.41% 29.9% 13.1% 4.4% 4.9% 1.74 1.31 34.79% 94.82% 3.92 9.31
Price/ Cash Flow
d-12
j-13
f-13 m-13
LTM
06/yy 2'901.4 2.65x 335.2 8.88x 5.9 0.00x
06/yy 3'309.4 4.23x 431.9 8.00x 37.1 64.11x
a-13 m-13
j-13
j-13
a-13
s-13
FY+1
0.88 22.22% -4.35% 0.878 11 4.182 6'043'471 11'104'700 8'932'787 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 3'406.6 3'697.4 409.9 469.6 7.89x 6.88x 86.3 151.4 27.50x 15.71x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
2.81 -1.01 0.47 5.16 94.8% 42.4% 0.41 2.66 93.22 39.21 66.63 51.53
Sales/Revenue/Turnover
350.00
14'000.0
300.00
12'000.0
250.00
10'000.0
200.00
8'000.0
150.00
6'000.0
100.00
4'000.0
50.00
2'000.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 12'504.5 0.17x 681.9 3.03x 70.6 21.88x
80.0 M
1
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Dogan Sirketler Grubu Holding AS Holdings By:
All
Holder Name ADILBEY HOLDING AS DOGAN AYDIN DIGAN AILESI BLACKROCK DIMENSIONAL FUND ADV VANGUARD GROUP INC RAIFFEISEN KAPITALAN EAST CAPITAL ASSET M GOLDMAN SACHS GROUP EATON VANCE MANAGEME DEKABANK DEUTSCHE GI DWS INVESTMENTS SWEDBANK ROBUR FONDE STATE STREET CORP OFI ASSET MGMT EATON VANCE ADVISORS JOHN HANCOCK ADVISER ERSTE SPARINVEST KAG LEGAL & GENERAL SOMPO JP NIHON KOA A
Firm Name Sardis Securities Ekspres Invest BNP Paribas Equity Research Seker Securities Global Menkul Degerler Ak Investment Oyak Securities Garanti Yatirim Menkul Kiymetler Goldman Sachs BGC Partners EVA Dimensions HSBC FinansInvest ATA Invest IS Investment & Securities
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst HAYDAR ACUN SINAN GOKSEN KENAN COSGUNER BURAK DEMIRBILEK EMIR BOLEN BORA TEZGULER HASAN SENER ONUR MARSAN MATIJA GERGOLET BARIS INCE TIMOTHY STANISH BULENT YURDAGUL TEAM COVERAGE ONDER ZORBA NUR ATASOY
Source Research Research Research ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation strong buy buy buy not rated buy market outperform outperform market perform neutral/neutral buy sell overweight not rated market perform not rated
Amt Held 1'290'679'019 246'992'721 107'671'371 62'825'363 28'990'451 21'212'783 21'056'370 15'980'100 8'907'096 4'893'426 4'800'000 3'750'000 3'500'000 2'027'348 1'871'000 1'275'525 1'265'834 580'000 569'008 560'000
% Out 52.68 10.08 4.39 2.56 1.18 0.87 0.86 0.65 0.36 0.2 0.2 0.15 0.14 0.08 0.08 0.05 0.05 0.02 0.02 0.02
Weighting
Change
5 5 5 #N/A N/A 5 4 5 3 3 5 1 5 #N/A N/A 3 #N/A N/A
M U M M M N M M M M M M M M M
Latest Chg 10'933'201 661'982 783'740 1'331'003 8'199'500 8'907'096 (3'952'000) (1'000'000) (49'105) (470'000) (1'900'000)
Target Price #N/A N/A 1 1 #N/A N/A 1 1 1 1 1 1 #N/A N/A 1 #N/A N/A 1 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 17.04.2013 17.04.2013 17.04.2013 26.09.2013 30.04.2013 30.06.2013 28.06.2013 31.03.2013 30.06.2013 31.07.2013 28.03.2013 28.06.2013 30.06.2012 27.09.2013 31.05.2013 31.07.2013 31.08.2013 28.03.2013 31.07.2013 04.03.2013
Date Not Provided Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided
Inst Type Private Equity n/a n/a Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Bank Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 27.09.2013 23.09.2013 20.09.2013 16.09.2013 16.09.2013 13.09.2013 05.09.2013 18.07.2013 11.07.2013 05.07.2013 06.06.2013 15.05.2013 11.04.2013 09.03.2012 09.09.2009
30.09.2013
Aygaz AS Aygaz A.S. purchases from local refineries and distributes liquified propane gas. The Company also markets plastifiers, alcohols, solvents, aromatic hydrocarbons and general purpose plastics. Aygaz operates a fleet of ships and LPG filling plants.
Price/Volume 12
2.5 M
10
2.0 M
8
Latest Fiscal Year: LTM as of: 52-Week High (07.06.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance AYGAZ TI EQUITY YTD Change AYGAZ TI EQUITY YTD % CHANGE
12/2012 06/yy 11.85 7.44 115'110.00 9.04 -23.71% 21.51% 36.28% 300.0 2'712.00 5.81 0.0 0.5 125.37 2'761.48
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1.0 M
4
.5 M
2 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 3'579.3 0.20x 337.8 2.13x 25.8 36.30x
1.5 M
6
Valuation Analysis
31.12.2009 31.12.2010 3'786.8 4'657.7 0.47x 0.51x 390.3 305.9 4.52x 7.76x 314.6 239.5 5.39x 10.40x Profitability
LTM-4Q 31.12.2011 5'455.7 0.44x 233.6 10.27x 379.7 6.98x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 5'586.1 0.49x 244.8 11.08x 303.5 9.33x 244.80 165.87 2.97% 6.14% 9.02% 12.04% 1.99% 9.3% 4.4% 3.0% 5.4% 1.56 0.96 0.20% 0.24% 15.74 27.68
Price/ Cash Flow
06/yy 5'614.8 1.71x 223.9 9.55x 212.9 10.68x
LTM 06/yy 5'700.8 1.87x 253.6 10.67x 258.8 10.27x
FY+1
0.76 30.21% 5.66% 0.764 16 4.500 130'078 185'844 321'661 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 5'891.9 6'204.6 1'602.0 1'707.0 0.45x 0.42x 265.4 284.1 10.41x 9.72x 244.1 284.9 10.56x 9.80x 7.93x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
0.19 0.61 0.2% 0.2% 1.99 9.78 23.19 13.19 23.48 15.66
Sales/Revenue/Turnover
35.00
6'000.0
30.00
5'000.0
25.00
4'000.0
20.00
3'000.0 15.00
2'000.0 10.00
1'000.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Aygaz AS Holdings By:
All
Holder Name KOC HOLDING AS LIQUID PETROLEUM GAS TEMEL TICARET VE YAT KOC FAMILY FRANKLIN RESOURCES FMR LLC SWEDBANK ROBUR FONDE GRANTHAM MAYO VAN OT DIMENSIONAL FUND ADV EAST CAPITAL ASSET M GOLDMAN SACHS GROUP EMERGING GLOBAL SHAR BRANDES INVESTMENT P NORGES BANK ROBECO NORDEA INVESTMENT FU CHARLES SCHWAB INVES FRANK RUSSELL TRUST VANGUARD GROUP INC NORDEA INV MANAGEMEN
Firm Name Seker Securities Ekspres Invest Burgan Securities Oyak Securities IS Investment & Securities Deutsche Bank EVA Dimensions Renaissance Capital BGC Partners Goldman Sachs Erste Group Garanti Yatirim Menkul Kiymetler HSBC BNP Paribas Equity Research VTB Capital ATA Invest
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst KADIR TEZELLER SELIM KUNTER UMUT OZTURK HASAN SENER ASLI OZATA KUMBARACI KORAY PAMIR DOUG WALTERS ILGIN ERDOGAN EZGI YILMAZ MATIJA GERGOLET TAMAS PLETSER ONUR MARSAN BULENT YURDAGUL ALPER PAKSOY EKATERINA RODINA MERT BOSTANOGLU
Source Co File Co File Co File Co File ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation outperform buy hold outperform outperform buy overweight buy hold Buy/Neutral hold market perform overweight buy buy market perform
Amt Held 122'040'000 73'560'000 15'870'000 15'720'000 4'172'816 3'882'613 3'179'330 2'245'051 1'746'318 1'465'799 1'277'152 1'082'456 912'530 747'289 650'456 590'754 518'983 515'441 494'081 343'000
% Out 40.68 24.52 5.29 5.24 1.39 1.29 1.06 0.75 0.58 0.49 0.43 0.36 0.3 0.25 0.22 0.2 0.17 0.17 0.16 0.11
Weighting
Change 5 5 3 5 5 5 5 5 3 5 3 3 5 5 5 3
M M M M M M U M M M M M M M N M
Latest Chg 37'106 7'499 800'000 (46'103) 115'019 389'428 606'340 181'908 435'069 (14'605)
Target Price 9 11 9 10 11 12 #N/A N/A 10 10 10 10 10 13 10 13 10
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.12.2012 31.12.2012 28.06.2013 31.07.2013 31.03.2013 31.05.2013 30.04.2013 31.03.2013 30.06.2013 27.09.2013 31.08.2013 31.12.2012 30.04.2013 28.06.2013 27.09.2013 30.06.2013 30.06.2013 31.07.2013
Date Not Provided Not Provided 12 month Not Provided Not Provided 12 month Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided
Inst Type Holding Company Other Corporation Other Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 23.09.2013 23.09.2013 23.09.2013 05.09.2013 04.09.2013 02.09.2013 29.08.2013 28.08.2013 28.08.2013 19.08.2013 26.07.2013 18.07.2013 15.05.2013 15.05.2013 10.04.2013 18.05.2012
30.09.2013
Aselsan Elektronik Sanayi Ve Ticaret AS Aselsan Elektronik Sanayi Ve Ticaret A.S. designs and manufactures military and civil telecommunications equipment. The Company produces communications, microelectronics/guidance and microwave systems, power electronics, electronic security systems, air traffic control towers, air-to-ground radios, night vision goggles, laser range finders, and highway toll collection systems.
Price/Volume 14
12.0 M
12
10.0 M
10
8.0 M
8
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (20.05.2013) 52-Week Low (01.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ASELS TI EQUITY YTD Change ASELS TI EQUITY YTD % CHANGE
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 1'037.7 1'189.8 1.10x 1.24x 232.4 286.2 4.89x 5.16x 185.4 240.7 7.42x 8.05x Profitability
2.0 M
2 0 o-12
.0 M n-12
LTM-4Q 31.12.2011 1'501.9 1.26x 289.8 6.51x 160.8 12.00x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'632.9 2.56x 252.1 16.55x 293.2 14.39x 252.12 183.83 11.26% 15.54% 6.60% 16.93% 0.58% 24.0% 18.0% 2.50 1.15 9.78% 25.69% 3.43 -
Price/ Cash Flow
06/yy 1'753.1 7.01x 357.3 15.32x 269.9 13.63x
d-12
j-13
f-13 m-13
LTM 06/yy 1'819.0 7.31x 261.8 0.00x 207.5 39.33x
a-13 m-13
j-13
j-13
a-13
s-13
FY+1
0.77 37.23% 5.69% 0.768 10 3.700 1'545'154 1'544'412 1'307'775 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'977.4 2'295.9 2.22x 1.89x 370.1 439.9 12.61x 10.61x 274.7 374.1 14.56x 11.79x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
78.27 45.00 25.7% 20.4% 0.58 4.32 106.27 191.62
Sales/Revenue/Turnover
20.00
1'800.0
18.00
1'600.0
16.00
1'400.0
14.00
1'200.0
12.00
1'000.0
10.00
800.0
8.00
600.0
6.00
400.0
4.00
200.0
2.00 0.00 01.01.2010
4.0 M
4
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 705.9 0.35x 137.5 1.82x 12.2 28.56x
6.0 M
6
12/2012 06/yy 11.90 6.42 1'025'809.00 8.78 -26.22% 36.76% 40.51% 500.0 4'389.93 325.12 0.0 0.5 371.90 4'668.72
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Aselsan Elektronik Sanayi Ve Ticaret AS Holdings By:
All
Holder Name TURK SILAHLI KUV GUC NORGES BANK LAZARD ASSET MANAGEM VANGUARD GROUP INC UNITED SERVICES AUTO LAZARD GLOBAL ACTIVE SCHRODER INVESTMENT BANK OF NEW YORK MEL DIMENSIONAL FUND ADV SEI INVESTMENT MANAG ALLIANZ GLOBAL INVES COMINVEST ASSET MANA SMITH BARNEY FUND MA TIAA CREF INVESTMENT CASA 4 FUNDS LUX EUR WOORI ASSET MANAGEME FRANK RUSSELL TRUST INVESCO ASSET MANAGE HANDELSBANKEN FONDER SEAFARER CAPITAL PAR
Firm Name Burgan Securities Credit Suisse Seker Securities IS Investment & Securities Oyak Securities Ak Investment EVA Dimensions FinansInvest Yatirim Finansman Securities BGC Partners
Portfolio Name n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst MURAT IGNEBEKCILI ATINC OZKAN BURAK DEMIRBILEK EMRE SEZAN MUSTAFA ONER BORA TEZGULER TIMOTHY STANISH GAYE ABIDIN DUYGU KALFAOGLU ERDEM HAFIZOGLU
Source Co File MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold outperform market perform market perform market perform market outperform overweight neutral outperform hold
Amt Held 422'893'315 5'706'830 3'561'717 2'311'637 1'385'104 1'169'268 828'303 701'241 660'486 462'946 421'257 405'000 390'000 344'790 214'727 206'282 204'930 194'708 150'000 150'000
% Out 84.58 1.14 0.71 0.46 0.28 0.23 0.17 0.14 0.13 0.09 0.08 0.08 0.08 0.07 0.04 0.04 0.04 0.04 0.03 0.03
Weighting
Change 3 5 3 3 3 4 5 3 5 3
M U M M M M D M M D
Latest Chg (246'951) 50'326 1'385'104 (29'065) (1'107'177) (192'813) 13'877 15'261 390'000 13'492 (83'718) 4 (105'000) (97'000)
Target Price 8 11 8 9 10 8 #N/A N/A 9 11 6
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.08.2013 30.06.2013 31.05.2013 30.08.2013 31.12.2012 27.09.2013 30.04.2013 30.04.2013 31.05.2013 31.05.2013 31.05.2013 31.07.2013 31.08.2012 31.03.2013 30.06.2013 30.11.2012 30.08.2013 30.06.2013
Date 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided 12 month
Inst Type Unclassified Government Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 19.09.2013 06.09.2013 06.09.2013 05.09.2013 04.09.2013 02.09.2013 23.08.2013 27.06.2013 25.07.2012
30.09.2013
Tekfen Holding AS Tekfen Holding A.S. operates as a holding company. The Company offers financial services that include banking, trading, securities brokerage services, etc. Tekfen's interest also involves engineering and construction, agri-industry, textiles, food processing and others.
Price/Volume 9
14.0 M
8
12.0 M
7
10.0 M
6
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (24.01.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TKFEN TI EQUITY YTD Change TKFEN TI EQUITY YTD % CHANGE
12/2012 06/yy 8.16 3.88 2'227'878.00 4.57 -44.00% 17.78% 17.06% 370.0 1'690.90 434.81 0.0 29.8 1'084.32 1'341.95
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
8.0 M
4
6.0 M
3
4.0 M
2
2.0 M
1 0 o-12
31.12.2009 31.12.2010 2'348.1 2'261.7 0.76x 0.94x 197.4 298.5 9.03x 7.12x 69.3 178.6 26.15x 13.38x Profitability
LTM-4Q 31.12.2011 3'211.2 0.51x 381.8 4.27x 242.4 8.15x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 4'075.9 0.51x 282.7 7.28x 299.3 8.95x 282.72 189.49 4.65% 9.01% 3.78% 8.04% 0.97% 10.1% 2.5% 0.4% 7.3% 1.63 0.94 10.52% 20.89% 5.65 7.86
Price/ Cash Flow
06/yy 3'788.5 1.99x 377.9 5.62x 248.3 9.89x
d-12
j-13
f-13 m-13
LTM 06/yy 4'013.4 2.14x 101.5 20.63x 156.0 15.74x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.91 -26.38% -33.70% 0.914 25 4.120 3'440'809 4'394'049 2'665'852 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 4'048.3 4'235.5 932.0 1'142.0 0.33x 0.35x 1.29x 1.10x 213.4 346.0 15.8 60.2 6.29x 3.88x 5.71x 4.39x 255.6 246.5 18.7 32.1 9.87x 7.64x 10.93x 9.18x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
11.13 6.92 -3.72 5.68 20.9% 17.1% 0.97 5.25 64.58 46.45 95.31 11.90
Sales/Revenue/Turnover
100.00
4'500.0
90.00
4'000.0
80.00
3'500.0
70.00
3'000.0
60.00
2'500.0
50.00
2'000.0
40.00
1'500.0
30.00
1'000.0
20.00
500.0
10.00 0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'517.9 0.40x 246.8 4.05x 91.0 9.52x
5
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Tekfen Holding AS Holdings By:
All
Holder Name BERKER FEYYAZ GOKYIGIT ALI NIHAT NECATI AKCAGLILAR NORGES BANK SKAGEN AS SWEDBANK ROBUR FONDE DWS INVESTMENTS DEUTSCHE BANK AG DIMENSIONAL FUND ADV BANK OF NEW YORK MEL NORDEA INVESTMENT FU BZ WBK TOWARZYSTWO F CHARLES SCHWAB INVES BARING INTERNATIONAL EMERGING GLOBAL SHAR SEB BLACKROCK BNP PARIBAS FRANK RUSSELL TRUST ARTISAN PARTNERS HOL
Firm Name Sardis Securities Eczacibasi Securities Ekspres Invest Burgan Securities Morgan Stanley Oyak Securities Ak Investment Tera Stock Brokers UBS Garanti Yatirim Menkul Kiymetler EVA Dimensions Deutsche Bank Goldman Sachs IS Investment & Securities Global Menkul Degerler BNP Paribas Equity Research BGC Partners Credit Suisse FinansInvest HSBC Yatirim Finansman Securities Erste Group Renaissance Capital ATA Invest
Portfolio Name n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios
Analyst HAYDAR ACUN BEHLUL KATAS SELIM KUNTER MURAT IGNEBEKCILI MUNEEBA KAYANI HASAN SENER HAKAN DEPREM AYSE COLAK ANUJ MEHROTRA KERIM GOKOZ TIMOTHY STANISH ATHMANE BENZERROUG ARTYOM GOLODNOV NUR ATASOY SERCAN UZUN SABRIYE GOZDE CULLAS KEREM TEZCAN ATINC OZKAN GAYE ABIDIN CENK ORCAN OZGUR UCUR SEZAI SAKLAROGLU ILGIN ERDOGAN ONDER ZORBA
Source Co File Co File Co File MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG
Recommendation hold outperform buy hold Equalwt/No Rating market perform market perform buy buy outperform sell buy neutral/neutral outperform market perform hold buy neutral outperform overweight outperform buy buy market outperform
Amt Held 71'410'000 71'410'000 71'410'000 18'035'859 8'933'907 4'541'106 4'433'301 4'322'100 3'826'849 2'369'026 1'876'928 1'534'717 1'479'609 1'199'846 1'000'968 1'000'000 980'938 963'000 912'926 852'057
% Out 19.3 19.3 19.3 4.87 2.41 1.23 1.2 1.17 1.03 0.64 0.51 0.41 0.4 0.32 0.27 0.27 0.27 0.26 0.25 0.23
Weighting
Change 3 5 5 3 3 3 3 5 5 5 1 5 3 5 3 3 5 3 5 5 5 5 5 4
M M M M M M M U M U D M U M D M M M M M M N M M
Latest Chg 1'168'731 248'301 110'176 230'325 54'640 (505'110) (5'451) 81'000 (873'956)
Target Price #N/A N/A 7 6 6 5 7 5 7 5 6 #N/A N/A 6 5 6 6 5 9 7 9 9 9 9 10 8
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.12.2012 31.12.2012 30.08.2013 31.03.2013 28.06.2013 31.07.2013 30.04.2013 27.09.2013 28.06.2013 31.12.2012 27.09.2013 31.03.2013 27.09.2013 28.03.2013 26.09.2013 30.04.2013 30.06.2013 31.03.2013
Date Not Provided Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided 12 month 12 month Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided
Inst Type n/a n/a n/a Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor
Date 27.09.2013 26.09.2013 23.09.2013 18.09.2013 08.09.2013 05.09.2013 04.09.2013 02.09.2013 30.08.2013 29.08.2013 28.08.2013 26.08.2013 26.08.2013 26.08.2013 23.08.2013 23.08.2013 23.08.2013 22.08.2013 19.07.2013 15.05.2013 12.04.2013 27.03.2013 08.03.2013 13.01.2012
30.09.2013
Aksa Akrilik Kimya Sanayii Aksa Akrilik Kimya Sanayii AS produces acrylic fiber for the textile industry. The Company manufactures fiber and tops that are woven into synthetic fiber cloth, blankets, carpet and knitted wear. Aksa Akrilik sells its products domestically and abroad including China.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (18.09.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance AKSA TI EQUITY YTD Change AKSA TI EQUITY YTD % CHANGE
12/2012 06/yy 9.12 4.47 452'856.00 8.54 -6.36% 91.05% 85.38% 185.0 1'579.90 299.52 0.0 10.3 141.47 1'743.44
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 950.2 1'304.3 0.70x 0.73x 135.4 139.4 4.90x 6.82x 50.7 56.7 9.49x 12.10x Profitability
5.0 M 4.0 M 3.0 M 2.0 M 1.0 M .0 M n-12
LTM-4Q 31.12.2011 1'675.5 0.74x 192.8 6.41x 97.0 8.43x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'625.5 0.69x 195.5 5.72x 166.0 5.73x 195.53 142.34 8.76% 14.43% 7.18% 12.43% 0.98% 14.2% 13.7% 10.0% 10.2% 1.61 1.07 19.24% 31.18% 4.55 7.32
Price/ Cash Flow
06/yy 1'691.5 2.70x 189.1 5.37x 140.3 5.59x
d-12
j-13
f-13 m-13
LTM 06/yy 1'587.6 2.95x 218.1 6.50x 115.9 10.82x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.71 99.54% 82.46% 0.710 6 3.000 651'503 921'742 792'648 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'606.4 1'690.0 408.0 380.0 1.06x 1.00x 227.0 227.8 7.68x 7.66x 123.4 116.6 11.98x 13.93x 12.20x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
31.78 9.33 0.71 1.55 31.2% 23.6% 0.98 2.61 80.21 49.88 81.77 61.27
Sales/Revenue/Turnover
8.00
1'800.0
7.00
1'600.0
6.00
1'400.0 1'200.0
5.00
1'000.0
4.00
800.0
3.00
600.0
2.00
400.0
1.00
200.0
0.00 01.01.2010
6.0 M
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 908.5 0.41x 68.7 5.36x 72.9 2.43x
10 9 8 7 6 5 4 3 2 1 0 o-12
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Aksa Akrilik Kimya Sanayii Holdings By:
All
Holder Name AKKOK SANAYI YATIRIM SECURITY PTE LTD SOMERSET CAPITAL MAN DIMENSIONAL FUND ADV BANK OF NEW YORK MEL BROWN ADVISORY INC BLACKROCK INVESCO LTD EMERGING GLOBAL SHAR GRANTHAM MAYO VAN OT ACADIAN ASSET MANAGE EATON VANCE MANAGEME VANGUARD GROUP INC STOREBRAND FUND MANA ING INVESTMENT MANAG JOHN HANCOCK ADVISER FMR LLC ERSTE SPARINVEST KAG FIRST TRUST HSBC TRINKAUS INVEST
Firm Name Ekspres Invest Goldman Sachs Ak Investment Seker Securities Global Menkul Degerler EVA Dimensions
Portfolio Name n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios
Analyst SELIM KUNTER MATIJA GERGOLET BORA TEZGULER BURAK DEMIRBILEK HASAN BAYHAN CRAIG STERLING
Source Research Research MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG
Recommendation hold Buy/Neutral market perform market perform market perform sell
Amt Held 73'223'000 34'632'000 4'387'081 3'099'314 1'643'373 1'318'177 1'245'455 1'109'723 721'002 570'942 424'858 413'263 411'502 360'000 322'607 134'810 93'733 92'000 91'293 65'000
% Out 39.58 18.72 2.37 1.68 0.89 0.71 0.67 0.6 0.39 0.31 0.23 0.22 0.22 0.19 0.17 0.07 0.05 0.05 0.05 0.04
Weighting
Change 3 5 3 3 3 1
M M D U M D
Latest Chg 2'568'607 13'387 1'318'177 (3'033) 15'330 360'000 32'013 65'000
Target Price 9 10 8 7 8 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2009 28.08.2009 30.06.2013 30.04.2013 27.09.2013 28.06.2013 26.09.2013 27.09.2013 27.09.2013 31.05.2013 31.07.2013 31.07.2013 30.06.2013 31.08.2013 28.06.2013 31.08.2013 31.07.2013 28.03.2013 27.09.2013 31.08.2013
Date Not Provided 12 month 12 month Not Provided Not Provided Not Provided
Inst Type Corporation Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 23.09.2013 12.09.2013 12.09.2013 06.09.2013 04.09.2013 28.08.2013
30.09.2013
Migros Ticaret AS Migros Ticaret A.S owns and operates supermarkets and shopping malls. The Company sells food, household items, and other consumer goods at stores as well as on the Internet. Migros also rents out store space in its shopping malls. The Company operates in Turkey, Kazakhstan and Macedonia.
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (21.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance MGROS TI EQUITY YTD Change MGROS TI EQUITY YTD % CHANGE
Price/Volume
12/2012 06/yy 26.60 15.65 789'160.00 16.95 -36.28% 8.31% 13.24% 178.0 3'017.61 2'486.37 0.0 0.5 1'040.87 4'457.73
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
30.0 M
25
25.0 M
20
20.0 M
15
15.0 M
10
10.0 M
5
5.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 5'073.7 0.28x 382.7 3.73x 261.5 9.33x
30
31.12.2009 31.12.2010 5'711.3 6'365.1 0.84x 1.06x 394.1 355.4 12.19x 18.96x 108.0 42.6 32.47x 122.92x Profitability
LTM-4Q 31.12.2011 5'753.1 0.67x 376.4 10.17x (163.2) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 6'482.4 0.81x 400.8 13.16x 88.1 43.46x 400.82 269.67 4.16% 1.99% -3.05% -13.96% 1.20% 26.3% 6.0% 3.9% 1.4% 1.02 0.58 44.21% 197.09% 125.81 6.22
Price/ Cash Flow
06/yy 5'816.1 2.95x 406.9 11.39x 304.2 42.57x
LTM 06/yy 6'786.4 3.01x 404.0 12.27x (172.3) 0.00x
FY+1
0.99 -9.36% -21.16% 0.985 26 4.154 851'575 1'039'823 954'890 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 7'252.4 8'104.6 2'057.0 1'902.0 0.60x 0.52x 441.1 498.8 10.11x 8.94x 40.4 143.4 46.44x 20.06x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
1.73 1.10 3.56 6.22 197.1% 66.3% 1.20 5.90 2.90 58.67 115.15 -50.25
Sales/Revenue/Turnover
50.00
7'000.0
45.00
6'000.0
40.00 35.00
5'000.0
30.00
4'000.0
25.00
3'000.0
20.00
2'000.0
15.00 10.00
1'000.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Migros Ticaret AS Holdings By:
All
Holder Name MH PERAKENDECILIK TI BNP PARIBAS NORGES BANK JP MORGAN AMERIPRISE FINANCIAL PIONEER INVESTMENTS THREADNEEDLE VANGUARD GROUP INC DIMENSIONAL FUND ADV AKBANK ASSET MANAGEM NOBLE FUNDS TFI SA LEUTHOLD WEEDEN CAPI GUSTAVIADAVEGARDH FO JULIUS BAER MULTICOO DELTA LLOYD FUND MAN NOMURA UNION INVESTMENT LUX VONTOBEL ASSET MANAG LIMESTONE INVESTMENT EUROBANK EFG MUTUAL
Firm Name Eczacibasi Securities Burgan Securities Ekspres Invest ATA Invest Seker Securities HSBC Oyak Securities BGC Partners IS Investment & Securities Deutsche Bank Goldman Sachs Credit Suisse VTB Capital Garanti Yatirim Menkul Kiymetler Erste Group EVA Dimensions Global Menkul Degerler Barclays Tera Stock Brokers JPMorgan Yapi Kredi Yatirim ve Menkul Degerler Renaissance Capital BNP Paribas Equity Research Ak Investment Yatirim Finansman Securities Wood & Company
Portfolio Name n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst AKIF DASIRAN BURAK ISYAR MELDA AGIRDAS CEMAL DEMIRTAS KIVANC UYSAL BULENT YURDAGUL SERHAT KAYA BERNA KURBAY BASAK ENGIN DINCKOC EROL DANIS ANTON FARLENKOV ONUR MUMINOGLU MARIA KOLBINA IREM OKUTGEN GORKEM GOKER CRAIG STERLING TEAM COVERAGE HANZADE KILICKIRAN FULIN R ONDER BORJA OLCESE OZGUR GOKER METE OZBEK SABRIYE GOZDE CULLAS BORA TEZGULER DUYGU KALFAOGLU PATRICK SHIELDS
Source Co File ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation underperform hold buy market outperform market perform overweight outperform buy outperform buy Buy/Neutral outperform hold outperform buy underweight buy underweight buy neutral buy buy buy market outperform not rated sell
Amt Held 143'331'952 632'000 383'315 380'620 373'879 318'600 198'331 187'385 144'517 140'000 100'000 84'081 80'000 75'050 63'750 60'000 50'000 45'000 42'384 33'500
% Out 80.51 0.35 0.22 0.21 0.21 0.18 0.11 0.11 0.08 0.08 0.06 0.05 0.04 0.04 0.04 0.03 0.03 0.03 0.02 0.02
Weighting
Change
1 3 5 4 3 5 5 5 5 5 5 5 3 5 5 1 5 1 5 3 5 5 5 4 #N/A N/A 1
M M M M M M M M M M M M M M M U M M N M M M M N M D
Latest Chg (38'000) 91'920 (4'598) 164'581 19'978 60'000 (3'801) (20'000) 42'384 -
Target Price 17 18 25 23 26 22 22 24 21 30 25 27 22 26 28 #N/A N/A 23 20 27 23 29 26 22 25 #N/A N/A 17
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 30.04.2013 31.12.2012 31.05.2013 28.02.2013 28.03.2013 31.05.2013 30.06.2013 30.04.2013 31.03.2013 29.06.2012 28.06.2013 31.03.2013 30.04.2013 30.06.2013 11.07.2012 28.03.2013 28.09.2012 30.04.2013 31.05.2013
Date Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 3 month 12 month 12 month 12 month 12 month Not Provided 12 month
Inst Type Unclassified Unclassified Government Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 26.09.2013 23.09.2013 11.09.2013 06.09.2013 05.09.2013 05.09.2013 05.09.2013 04.09.2013 22.08.2013 22.08.2013 31.07.2013 29.07.2013 18.07.2013 05.07.2013 02.07.2013 01.07.2013 26.06.2013 19.06.2013 11.06.2013 16.05.2013 05.04.2013 18.02.2013 29.01.2013 29.08.2012 18.07.2012
30.09.2013
Yazicilar Holding AS Yazicilar Holding AS is the holding company for the Yazici family's interest in Anadolu Holding, a diversified group with interests in beverage, automotive, financial services and writing instrument companies.
Price/Volume 35
2.0 M 1.8 M 1.6 M 1.4 M 1.2 M 1.0 M .8 M .6 M .4 M .2 M .0 M
30 25 20
Valuation Analysis
15
Latest Fiscal Year: LTM as of: 52-Week High (20.05.2013) 52-Week Low (09.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance YAZIC TI EQUITY YTD Change YAZIC TI EQUITY YTD % CHANGE
12/2012 06/yy 30.50 13.40 1'779'238.00 19.65 -35.57% 46.64% 37.72% 160.0 3'144.00 799.85 0.0 662.1 1'347.40 4'572.79
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
5 0 o-12
31.12.2009 31.12.2010 1'098.8 1'047.9 1.54x 2.24x 224.4 210.4 7.52x 11.17x 230.3 221.7 6.67x 9.71x Profitability
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data
LTM-4Q 31.12.2011 1'090.6 1.30x 276.9 5.11x 140.3 11.36x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'374.7 1.93x 457.4 5.81x 907.6 2.80x 457.45 392.98 28.59% 77.03% 7.13% 28.62% 0.12% 17.9% 20.2% 14.6% 66.0% 0.83 0.20 6.76% 28.42% 4.43 8.06
Price/ Cash Flow
06/yy 1'237.9 5.83x 340.1 6.51x 859.8 2.32x
LTM 06/yy 1'493.0 9.89x 301.8 17.24x 880.7 4.54x
FY+1
0.65 41.65% 24.72% 0.650 5 4.600 831'645 443'021 411'047 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'626.0 1'825.5 425.0 437.0 2.24x 2.04x 210.5 242.5 21.72x 18.86x 219.0 332.5 14.34x 9.45x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
7.74 5.13 2.28 3.03 28.4% 18.7% 0.12 1.98 82.49 45.27 45.81 52.77
Sales/Revenue/Turnover
45.00
1'600.0
40.00
1'400.0
35.00
1'200.0
30.00
1'000.0
25.00
800.0
20.00
600.0
15.00
400.0
10.00
200.0
5.00 0.00 01.01.2010
n-12
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'142.9 0.54x 275.7 2.25x 159.8 4.91x
10
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Yazicilar Holding AS Holdings By:
All
Holder Name YAZICI KAMIL SKAGEN AS FIRST EAGLE INVESTME WASATCH ADVISORS INC COMMONWEALTH BANK OF SWEDBANK ROBUR FONDE NORGES BANK EAST CAPITAL ASSET M BLACKROCK INVESCO LTD VANGUARD GROUP INC HANDELSBANKEN FONDER NORDEA INVESTMENT FU ACADIAN ASSET MANAGE DANSKE INVEST A/S EATON VANCE MANAGEME ACADIAN ASSET MANAGE SOMPO JP NIHON KOA A IFM - INDEPENDENT FU DANSKE INVEST MANAGE
Firm Name Burgan Securities Goldman Sachs IS Investment & Securities EVA Dimensions FinansInvest ATA Invest
Portfolio Name n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst MURAT IGNEBEKCILI MATIJA GERGOLET MUSTAFA KUCUKMERAL TIMOTHY STANISH TEAM COVERAGE ONDER ZORBA
Source Research MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold Buy/Neutral outperform buy outperform market outperform
Amt Held 58'543'644 13'419'294 3'412'512 1'542'444 1'124'846 777'222 740'075 474'938 436'762 376'826 265'099 168'098 146'067 107'504 90'974 88'894 71'438 64'000 61'500 53'805
% Out 36.59 8.39 2.13 0.96 0.7 0.49 0.46 0.3 0.27 0.24 0.17 0.11 0.09 0.07 0.06 0.06 0.04 0.04 0.04 0.03
Weighting
Change 3 5 5 5 5 4
M U M M M U
Latest Chg (238'280) (116'000) 1'431'151 (107'105) (636'081) (164'505) (1'457) 33'214 (101'714) (93'226) (53'000) 61'500 (55'695)
Target Price 18 27 26 #N/A N/A 16 15
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 20.03.2013 n/a 30.08.2013 Investment Advisor 30.06.2013 Hedge Fund Manager 30.06.2013 Investment Advisor 31.05.2013 Bank 31.03.2013 Investment Advisor 31.12.2012 Government 31.03.2013 Investment Advisor 26.09.2013 Investment Advisor 27.09.2013 Investment Advisor 30.06.2013 Unclassified 30.08.2013 Investment Advisor 28.06.2013 Investment Advisor 28.06.2013 Investment Advisor 31.05.2013 Investment Advisor 31.07.2013 Investment Advisor 31.07.2013 Investment Advisor 04.03.2013 Investment Advisor 31.05.2013 Investment Advisor 28.06.2013 Investment Advisor
Date 12 month 12 month Not Provided Not Provided 12 month Not Provided
Date 30.09.2013 12.09.2013 05.09.2013 06.06.2013 19.03.2013 13.01.2012
30.09.2013
Dogus Otomotiv Servis ve Ticaret AS Dogus Otomotiv Servis ve Ticaret AS (Dogus Otomotiv) imports and distributes passenger cars, and light and heavy utility vehicles and provides retail sales and after-sales services. The Group is the exclusive distributor of Volkswagen, Skoda, Audi, Porsche and Seat passenger cars and light trucks, and Scania heavy commercial vehicles. Dogus Otomotiv also provides insurance and financing.
Price/Volume 8.0 M
12
7.0 M 6.0 M 5.0 M
8
Latest Fiscal Year: LTM as of: 52-Week High (16.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance DOAS TI EQUITY YTD Change DOAS TI EQUITY YTD % CHANGE
12/2012 06/yy 13.70 5.70 1'991'077.00 8.74 -36.20% 53.33% 39.50% 220.0 1'922.80 591.76 2.6 37.23 2'748.72
4.0 M
6
3.0 M
4
2.0 M
2
1.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
9.0 M
14 10
Valuation Analysis
31.12.2008 2'144.1 0.20x 37.2 11.58x (109.7) -
16
31.12.2009 31.12.2010 2'129.5 3'428.3 0.44x 0.52x 89.7 226.4 10.42x 7.86x 30.5 149.3 17.44x 9.76x Profitability
LTM-4Q 31.12.2011 4'808.3 0.25x 272.8 4.38x 141.8 4.58x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 5'132.3 0.48x 325.0 7.52x 255.9 7.38x 325.01 300.82 5.86% 5.99% 9.44% 22.97% 2.30% 13.9% 5.7% 5.1% 5.0% 1.11 0.52 26.62% 49.97% 12.48 6.34
Price/ Cash Flow
06/yy 4'758.4 1.29x 294.0 6.16x 219.7 5.57x
LTM 06/yy 5'656.8 1.84x 324.3 9.18x 232.3 9.26x
FY+1
1.21 56.82% 10.76% 1.214 20 4.400 2'052'526 2'833'524 1'679'696 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 5'845.3 6'148.1 1'350.0 1'665.0 0.44x 0.41x 319.8 340.4 8.59x 8.07x 233.8 248.4 8.03x 7.85x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
6.41 4.48 2.54 2.64 50.0% 33.3% 2.30 13.28 29.24 57.54 43.21 42.66
Sales/Revenue/Turnover
50.00
6'000.0
45.00
5'000.0
40.00 35.00
4'000.0
30.00
3'000.0
25.00 20.00
2'000.0
15.00 10.00
1'000.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Dogus Otomotiv Servis ve Ticaret AS Holdings By:
All
Holder Name DOGUS HOLDING AS DOGUS ARASTIRMA GELI GRANTHAM MAYO VAN OT SWEDBANK ROBUR FONDE DIMENSIONAL FUND ADV BZ WBK TOWARZYSTWO F BANK OF NEW YORK MEL WILLIAM BLAIR & COMP NORGES BANK JP MORGAN EAST CAPITAL ASSET M VANGUARD GROUP INC CHARLES SCHWAB INVES ARTEMIS INVESTMENT M HOLBERG FONDSFORVALT BLACKROCK ILIRIKA INVESTMENTS UNIVERSAL INVESTMENT VAN ECK ASSOCIATES C STATE STREET CORP
Firm Name Burgan Securities Eczacibasi Securities Seker Securities Ekspres Invest ATA Invest BGC Partners HSBC Oyak Securities IS Investment & Securities Tera Stock Brokers BNP Paribas Equity Research Deutsche Bank Renaissance Capital Goldman Sachs Global Menkul Degerler EVA Dimensions Yatirim Finansman Securities Riedel Research Group Inc Erste Group
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios WILLIAM BLAIR & COMP Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a
Analyst BURAK ISYAR AKIF DASIRAN KIVANC UYSAL KURTHAN ATMACA ERMAN TUTUNCUOGLU BERNA KURBAY CENK ORCAN SERHAT KAYA ESRA SUNER TUGCE KARAGUL SABRIYE GOZDE CULLAS EROL DANIS METE OZBEK ASLI TUNCER TEAM COVERAGE TIMOTHY STANISH OZGUR UCUR DAVID R RIEDEL MEHMET EMIN ZUMRUT
Source Co File Co File MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG 13F MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG
Recommendation buy market perform outperform hold market outperform buy neutral outperform outperform buy hold buy buy neutral/neutral buy overweight outperform buy accumulate
Amt Held 77'462'000 66'638'000 7'868'615 2'430'768 2'275'664 2'202'683 2'132'349 1'496'744 1'130'551 1'084'880 653'321 453'403 448'449 400'000 385'000 373'037 303'513 300'000 260'000 234'358
% Out 35.21 30.29 3.58 1.1 1.03 1 0.97 0.68 0.51 0.49 0.3 0.21 0.2 0.18 0.17 0.17 0.14 0.14 0.12 0.11
Weighting
Change 5 3 5 3 4 5 3 5 5 5 3 5 5 3 5 5 5 5 4
M M M M U M M M U U M M M D M M M N D
Latest Chg (17'636) 572'287 1'496'744 109'550 (128'000) 13'824 400'000 145'000 (2'004) 50'000 61'297
Target Price 10 11 14 10 10 12 9 10 10 11 11 13 13 10 11 #N/A N/A 10 9 8
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.05.2013 31.03.2013 30.04.2013 31.12.2012 27.09.2013 30.06.2013 31.12.2012 31.05.2013 31.03.2013 30.06.2013 27.09.2013 31.12.2012 30.08.2013 26.09.2013 30.04.2013 30.07.2013 30.09.2012 27.09.2013
Date 12 month Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided 12 month Not Provided 12 month
Inst Type Holding Company Other Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 30.09.2013 27.09.2013 23.09.2013 23.09.2013 11.09.2013 09.09.2013 05.09.2013 05.09.2013 04.09.2013 29.08.2013 21.08.2013 20.08.2013 05.08.2013 11.07.2013 01.07.2013 06.06.2013 30.04.2013 07.12.2012 23.11.2012
30.09.2013
Ipek Dogal Enerji Kaynaklari Ve Uretim AS Ipek Dogal Enerji Kaynaklari Ve Uretim AS manufactures envelopes, and greeting and invitation cards. The Company also explores for and produces petroleum and natural gas and has mining operations that include coal mining.
Price/Volume 7
90.0 M
6
80.0 M 70.0 M
5
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (26.12.2012) 52-Week Low (25.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance IPEKE TI EQUITY YTD Change IPEKE TI EQUITY YTD % CHANGE
12/2012 03/yy 6.30 2.87 4'717'033.00 5.26 -16.51% 83.28% 69.10% 259.8 1'366.47 63.64 0.0 1'363.2 1'187.44 1'696.56
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
50.0 M
3
40.0 M 30.0 M
2
20.0 M
1
10.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 232.2 1.16x 77.9 3.45x 7.4 10.77x
60.0 M
4
31.12.2009 31.12.2010 389.3 543.3 1.66x 1.08x 221.0 316.9 2.92x 1.85x 33.3 233.0 12.40x 2.06x Profitability
LTM-4Q 31.12.2011 909.1 0.54x 590.2 0.84x 94.5 3.03x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'183.4 1.52x 711.0 2.53x 83.0 18.79x 711.02 603.12 50.97% 58.09% 2.31% 7.50% 21.88% 0.49% 67.0% 54.8% 43.6% 7.0% 8.14 7.22 2.73% 9.25% 39.24 4.12
Price/ Cash Flow
03/yy 1'077.6 2.49x 727.2 0.99x 132.0 4.59x
LTM 03/yy 1'072.8 5.52x 587.7 2.91x 50.7 27.25x
FY+1
0.89 28.29% -12.33% 0.891 6 2.833 21'369'390 17'016'830 14'514'390 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/13 Q2 09/13 Q3 1'165.3 1'345.7 1.61x 1.22x 687.7 812.0 2.47x 2.09x 109.6 124.0 12.52x 11.07x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
757.21 456.22 -1.89 0.10 9.3% 3.0% 0.49 1.52 9.30 88.62 35.69 44.78
Sales/Revenue/Turnover
6.00
1'400.0
5.00
1'200.0 1'000.0
4.00
800.0 3.00
600.0
2.00
400.0
1.00
200.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Ipek Dogal Enerji Kaynaklari Ve Uretim AS Holdings By:
All
Holder Name KOZA IPEK HOLDING AS DIMENSIONAL FUND ADV SCHRODER INVESTMENT VANGUARD GROUP INC BLACKROCK NORDEA INVESTMENT FU ACADIAN ASSET MANAGE ACADIAN ASSET MANAGE DWS INVESTMENTS PRUDENTIAL FINANCIAL FRANK RUSSELL TRUST JOHN HANCOCK ADVISER ERSTE SPARINVEST KAG BESSEMER GROUP INCOR DIAM UNIVERSAL INVESTMENT NOMURA INTERNATIONAL FINANS PORTFOY YONET FLEXSHARES TRUST ALLIANZ GLOBAL INVES
Firm Name Burgan Securities Ekspres Invest IS Investment & Securities Global Menkul Degerler Ak Investment EVA Dimensions Deutsche Bank Garanti Yatirim Menkul Kiymetler Eczacibasi Securities ATA Invest
Portfolio Name n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst ECE MANDACI ALPER AKALIN ILYAS SAFA URGANCI TEAM COVERAGE ERKAN SAVRAN TIMOTHY STANISH KORAY PAMIR HALIL IBRAHIM KAHVE BEHLUL KATAS ISMAIL OZER
Source Research ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold Under Review Under Review Under Review market outperform underweight hold market perform market perform Under Review
Amt Held 161'382'383 2'759'015 1'959'390 806'229 709'829 329'166 302'419 258'412 250'000 225'625 201'922 115'194 90'000 72'512 70'446 52'000 16'960 12'258 5'416 -
% Out 62.12 1.06 0.75 0.31 0.27 0.13 0.12 0.1 0.1 0.09 0.08 0.04 0.03 0.03 0.03 0.02 0.01 0 0 0
Weighting
Change
3 #N/A N/A #N/A N/A #N/A N/A 4 1 3 3 3 #N/A N/A
M M M M M D M M N M
Latest Chg (60'240) 818'557 121'034 (3'786) (250'000) 70'446 5'448 (20'565)
Target Price 5 5 #N/A N/A 4 6 #N/A N/A 3 4 5 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 18.09.2013 30.04.2013 30.06.2013 30.06.2013 26.09.2013 28.06.2013 31.07.2013 28.06.2013 28.06.2013 31.07.2013 30.06.2013 31.08.2013 28.03.2013 30.04.2013 13.04.2012 30.04.2013 31.03.2013 28.06.2013 31.08.2013 31.03.2013
Date 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided
Inst Type Holding Company Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 24.09.2013 23.09.2013 17.09.2013 04.09.2013 04.09.2013 04.09.2013 02.09.2013 18.07.2013 02.07.2013 03.08.2012
30.09.2013
Trakya Cam Sanayii AS Trakya Cam Sanayii A.S. manufactures glass. The Company produces flat and automobile glass which are used domestically and also exported.
Price/Volume 4
25.0 M
3
20.0 M
3
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (16.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 03.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TRKCM TI EQUITY YTD Change TRKCM TI EQUITY YTD % CHANGE
12/2012 06/yy 3.19 1.95 4'513'294.00 2.4 -24.88% 22.82% 40.78% 710.0 1'704.00 251.33 0.0 103.7 298.41 1'755.48
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
15.0 M
2
10.0 M
1 5.0 M
1 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 976.3 0.80x 296.8 2.64x 121.2 4.07x
2
31.12.2009 31.12.2010 886.4 1'046.8 1.38x 1.75x 172.4 300.6 7.10x 6.10x 62.2 211.0 17.33x 9.09x Profitability
LTM-4Q 31.12.2011 1'255.5 1.07x 355.8 3.78x 224.3 6.56x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'249.2 1.40x 202.2 8.65x 72.4 23.38x 202.19 76.35 6.11% 7.28% 2.58% 3.52% 4.03% 0.47% 26.4% 15.0% 4.9% 5.8% 4.45 2.98 10.20% 13.18% 4.51 3.69
Price/ Cash Flow
06/yy 1'212.4 5.24x 282.7 5.88x 166.6 9.07x
LTM 06/yy 1'217.5 4.37x 112.0 0.00x 58.3 32.86x
FY+1
0.00 0.98 21.95% 1.46% 0.975 19 3.789 3'234'253 2'758'197 2'639'753 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'378.1 1'761.1 381.0 450.0 1.72x 1.51x 253.5 363.7 6.92x 4.83x 99.6 146.6 16.78x 11.21x 12.00x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
10.53 -8.48 -0.30 2.21 13.2% 11.1% 0.47 1.29 80.88 98.90 40.91 145.85
Sales/Revenue/Turnover
30.00
1'400.0
25.00
1'200.0 1'000.0
20.00
800.0 15.00
600.0
10.00
400.0
5.00
200.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Trakya Cam Sanayii AS Holdings By:
All
Holder Name TURK SISE VE CAM FAB AGF INVESTMENTS INC FRANKLIN RESOURCES DIMENSIONAL FUND ADV BNP PARIBAS TOUCHSTONE ADVISORS NORGES BANK SISECAM GROUP RAIFFEISEN KAPITALAN EAST CAPITAL ASSET M SOMERSET CAPITAL MAN SOMPO JP NIHON KOA A BANK OF NEW YORK MEL DWS INVESTMENTS BLACKROCK AMERICAN CENTURY COM VANGUARD GROUP INC MORGAN STANLEY SWEDBANK ROBUR FONDE EATON VANCE MANAGEME
Firm Name Eczacibasi Securities Burgan Securities Seker Securities Goldman Sachs IS Investment & Securities Ak Investment Deutsche Bank Tera Stock Brokers Yapi Kredi Yatirim ve Menkul Degerler Garanti Yatirim Menkul Kiymetler Global Menkul Degerler Oyak Securities EVA Dimensions Wood & Company BGC Partners Yatirim Finansman Securities Erste Group ATA Invest
Portfolio Name n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios
Analyst AKIF DASIRAN ECE MANDACI OKAN UZUN ASLI TUNCER ILYAS SAFA URGANCI OMER OMERBAS KORAY PAMIR OGUZHAN AKBULUT AKIF MOROGLU HALIL IBRAHIM KAHVE TEAM COVERAGE MUSTAFA ONER TIMOTHY STANISH HALUK AKDOGAN CAN OZCELIK ALPER USTUNISIK EVRIM DAIRECIOGLU ISMAIL OZER
Source Co File MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG Co File MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG
Recommendation market perform buy outperform neutral/neutral outperform market outperform buy buy hold outperform buy Under Review sell hold hold outperform hold market outperform
Amt Held 492'598'140 10'590'554 9'050'925 7'497'052 7'231'218 4'819'324 3'726'325 2'847'769 2'632'673 2'538'657 2'083'851 2'053'195 1'946'002 1'893'525 1'840'476 1'471'525 1'324'001 1'166'105 941'644 940'674
% Out 69.38 1.49 1.27 1.06 1.02 0.68 0.52 0.4 0.37 0.36 0.29 0.29 0.27 0.27 0.26 0.21 0.19 0.16 0.13 0.13
Weighting
Change
3 5 5 3 5 4 5 5 3 5 5 #N/A N/A 1 3 3 5 3 4
M M M M M M M M M M M M M N M N D M
Latest Chg (2'718'896) 1 128'374 971'328 184'441 1'108'641 2'538'657 1 (677'575) 1 (9'077) (1'649'046) 128'933 1'166'105 (235'412) -
Target Price 2 4 3 3 3 3 4 3 3 3 3 2 #N/A N/A 3 3 4 3 3
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 28.03.2013 31.03.2013 30.04.2013 30.04.2013 28.06.2013 31.12.2012 31.12.2012 28.06.2013 31.03.2013 30.06.2013 04.03.2013 27.09.2013 28.06.2013 26.09.2013 30.06.2013 30.06.2013 30.06.2013 30.06.2012 31.07.2013
Date Not Provided 12 month Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided
Inst Type Corporation Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Government n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 18.09.2013 17.09.2013 12.09.2013 05.09.2013 04.09.2013 02.09.2013 21.08.2013 07.08.2013 18.07.2013 03.07.2013 01.07.2013 06.06.2013 22.05.2013 30.04.2013 15.04.2013 06.02.2013 20.07.2012
30.09.2013
Cimsa Cimento Sanayi VE Tica Cimsa Cimento Sanayi ve Ticaret A.S. produces and sells cement, clinker, and ready-mix concrete. The Group also operates packaging and paper bag production facilities for its cement products.
Price/Volume 16
3.5 M
14
3.0 M
12
2.5 M
10
Latest Fiscal Year: LTM as of: 52-Week High (22.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance CIMSA TI EQUITY YTD Change CIMSA TI EQUITY YTD % CHANGE
12/2012 06/yy 15.70 7.84 207'011.00 12.9 -17.83% 64.54% 56.74% 135.1 1'742.59 366.94 0.0 44.8 17.60 1'981.50
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 614.9 708.5 1.76x 2.06x 176.1 180.9 6.14x 8.07x 108.1 103.7 9.43x 13.03x Profitability
4
1.0 M
2
.5 M
0 o-12
.0 M n-12
LTM-4Q 31.12.2011 800.9 1.56x 203.4 6.13x 123.4 8.26x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 857.2 1.90x 210.4 7.74x 115.4 10.70x 210.35 164.80 19.23% 16.16% 19.32% 30.58% 0.63% 24.7% 25.2% 18.4% 13.5% 0.89 0.57 23.38% 37.11% 3.84 6.79
Price/ Cash Flow
06/yy 814.0 6.83x 210.6 7.58x 113.9 9.91x
d-12
j-13
f-13 m-13
LTM 06/yy 929.9 7.55x 234.7 8.59x 284.4 6.25x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.80 74.19% 50.94% 0.798 19 3.789 108'921 205'166 204'591 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 947.7 1'033.4 269.0 246.0 2.00x 1.84x 232.2 252.8 8.53x 7.84x 131.6 151.2 13.40x 11.49x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
7.09 3.96 0.83 0.92 37.1% 26.2% 0.63 1.38 95.10 53.75 41.98 84.39
Sales/Revenue/Turnover
18.00
1'000.0
16.00
900.0
14.00
800.0 700.0
12.00
600.0
10.00 8.00
500.0 400.0
6.00
300.0
4.00
200.0
2.00
100.0
0.00 01.01.2010
1.5 M
6
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 610.5 1.01x 175.8 3.50x 76.2 5.43x
2.0 M
8
Valuation Analysis
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Cimsa Cimento Sanayi VE Tica Holdings By:
All
Holder Name HACI OMER SABANCI HO ADANA CIMENTO ABERDEEN AKCANSA CIMENTO AS DANSKE INVEST MANAGE BANK OF NEW YORK MEL DANSKE INVEST A/S DIMENSIONAL FUND ADV PICTET FUNDS BLACKROCK NORGES BANK ABERDEEN ASSET MGMT FORWARD MANAGEMENT L SWEDBANK ROBUR FONDE VANGUARD GROUP INC UNITED SERVICES AUTO JP MORGAN GUSTAVIADAVEGARDH FO HACI OMER SABANCI VA EATON VANCE MANAGEME
Firm Name Eczacibasi Securities HSBC Ekspres Invest BNP Paribas Equity Research Burgan Securities Goldman Sachs Seker Securities Oyak Securities IS Investment & Securities Ak Investment EVA Dimensions BGC Partners FinansInvest Garanti Yatirim Menkul Kiymetler Yapi Kredi Yatirim ve Menkul Degerler Wood & Company VTB Capital Unlu Securities Yatirim Finansman Securities Erste Group Global Menkul Degerler ATA Invest Tera Stock Brokers Eurobank EFG
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios
Analyst GOKAY BOBEK LEVENT BAYAR OGUZHAN EVRANOS BERNA KOKTENER ECE MANDACI ASLI TUNCER SELAHATTIN AYDIN OSMAN OZVURAL EMRE SEZAN BERTUG TUZUN TIMOTHY STANISH CAN OZCELIK EZGI GULBAS KERIM GOKOZ AKIF MOROGLU HALUK AKDOGAN VLADIMIR BESPALOV OYTUN ALTASLI HUSEYIN MERDAN GEYIK EVRIM DAIRECIOGLU ILKNUR UNSAL ONDER ZORBA FEYRUZE ASLI KONDU TEAM COVERAGE
Source Research Research ULT-AGG Research MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG Research MF-AGG
Recommendation outperform neutral buy hold hold Buy/Neutral market perform Under Review underperform market outperform buy hold outperform market perform buy buy sell market perform outperform buy buy market outperform neutral buy
Amt Held 66'765'209 19'074'226 18'979'364 12'130'560 1'931'561 1'684'701 1'241'000 1'159'642 938'006 871'514 668'303 594'425 372'700 350'000 273'585 271'645 208'610 200'000 146'000 130'600
% Out 49.42 14.12 14.05 8.98 1.43 1.25 0.92 0.86 0.69 0.65 0.49 0.44 0.28 0.26 0.2 0.2 0.15 0.15 0.11 0.1
Weighting
Change
5 3 5 3 3 5 3 #N/A N/A 1 4 5 3 5 3 5 5 1 3 5 5 5 4 3 5
M D U M M U M M M U U D M M M N D M M M M M D M
Latest Chg 3'118'345 143'000 5'457 (695'835) 17'303 248'425 (128'200) 50'000 32'604 25'880 50'000 -
Target Price 15 14 16 12 13 14 13 12 11 13 #N/A N/A 10 13 14 14 16 11 11 12 10 10 12 11 11
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2009 31.12.2009 30.06.2013 31.12.2009 28.06.2013 27.09.2013 31.05.2013 30.04.2013 31.05.2013 26.09.2013 31.12.2012 30.04.2013 30.06.2013 30.06.2012 30.06.2013 31.05.2013 31.05.2013 31.03.2013 31.12.2009 31.07.2013
Date Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month 12 month 12 month 12 month 12 month Not Provided Not Provided Not Provided 12 month
Inst Type Holding Company Corporation Investment Advisor Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Other Investment Advisor
Date 27.09.2013 26.09.2013 23.09.2013 19.09.2013 18.09.2013 12.09.2013 09.09.2013 05.09.2013 05.09.2013 04.09.2013 04.09.2013 03.09.2013 22.08.2013 18.07.2013 27.05.2013 22.05.2013 22.05.2013 18.01.2013 15.11.2012 04.11.2012 06.09.2012 20.07.2012 30.03.2012 06.08.2010
30.09.2013
Bizim Toptan Satis Magazalari AS Bizim Toptan Satis Magazalari AS operates a chain of wholesales stores throughout Turkey. The Stores offer a wide range of products including food and beverage products.
Price/Volume 35
1.0 M .9 M .8 M .7 M .6 M .5 M .4 M .3 M .2 M .1 M .0 M
30 25 20
Valuation Analysis
15
Latest Fiscal Year: LTM as of: 52-Week High (24.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BIZIM TI EQUITY YTD Change BIZIM TI EQUITY YTD % CHANGE
12/2012 06/yy 33.60 22.45 39'580.00 26.1 -22.32% 16.26% 32.74% 40.0 1'044.00 0.00 0.0 0.0 19.25 1'019.56
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
5 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'264.3 33.5 3.8 -
10
31.12.2009 31.12.2010 1'237.1 1'451.8 42.5 54.6 18.9 28.3 Profitability
LTM-4Q 31.12.2011 1'733.0 0.42x 62.6 11.68x 29.9 25.18x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'973.9 0.55x 68.9 15.85x 26.1 42.61x 68.93 58.53 2.97% 1.65% 7.59% 26.84% 5.46% 8.7% 3.5% 3.0% 1.3% 1.04 0.25 0.00% 0.00% 27.96 10.59
Price/ Cash Flow
06/yy 1'816.4 1.96x 65.3 15.24x 29.1 34.68x
LTM 06/yy 2'133.3 2.06x 74.7 16.49x 29.7 42.33x
FY+1
0.79 15.32% -5.21% 0.788 24 3.875 121'702 107'777 89'907 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 2'310.4 2'655.5 0.44x 0.38x 82.9 98.7 12.30x 10.33x 37.8 43.6 28.37x 23.84x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
6.79 3.91 -0.33 0.00 0.0% 0.0% 5.46 32.21 13.05 34.45 49.09 1.49
Sales/Revenue/Turnover
35.00
2'500.0
30.00
2'000.0
25.00
1'500.0
20.00 15.00
1'000.0
10.00
500.0 5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Bizim Toptan Satis Magazalari AS Holdings By:
All
Holder Name YILDIZ HOLDING A.S. CAPITAL GROUP COMPAN NORGES BANK STANDARD BANK PLC COLUMBIA WANGER ASSE WASATCH ADVISORS INC BNP PARIBAS DWS INVESTMENTS PIONEER DEUTSCHE BANK AG WILLIAM BLAIR & COMP ALLIANCE BERNSTEIN SANFORD C BERNSTEIN GRANTHAM MAYO VAN OT DIMENSIONAL FUND ADV BLACKROCK PIONEER INVESTMENTS AMERIPRISE FINANCIAL VANGUARD GROUP INC HSBC INVESTMENT FUND
Firm Name BGC Partners Eczacibasi Securities IS Investment & Securities Ekspres Invest Burgan Securities ATA Invest Seker Securities FinansInvest HSBC Oyak Securities Ak Investment EVA Dimensions Tera Stock Brokers BNP Paribas Equity Research JPMorgan Deutsche Bank Garanti Yatirim Menkul Kiymetler Erste Group Global Menkul Degerler Renaissance Capital Yapi Kredi Yatirim ve Menkul Degerler Wood & Company Yatirim Finansman Securities
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a WILLIAM BLAIR & COMP n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst BERNA KURBAY AKIF DASIRAN BASAK ENGIN DINCKOC MELDA AGIRDAS BURAK ISYAR CEMAL DEMIRTAS KIVANC UYSAL OZGUR UCUR BULENT YURDAGUL SERHAT KAYA BERTUG TUZUN CRAIG STERLING FULIN R ONDER SABRIYE GOZDE CULLAS BORJA OLCESE EROL DANIS IREM OKUTGEN GORKEM GOKER TEAM COVERAGE METE OZBEK OZGUR GOKER ERIK HEGEDUS DUYGU KALFAOGLU
Source EXCH ULT-AGG Research EXCH MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG 13F ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation buy outperform outperform buy buy market perform market perform outperform overweight market perform market outperform underweight buy hold underweight buy market perform hold market perform buy buy hold outperform
Amt Held 19'977'410 2'265'500 2'004'000 2'000'000 1'735'394 1'452'322 494'905 468'500 304'207 275'000 232'707 203'916 178'564 170'413 151'744 131'996 124'200 120'687 96'521 88'664
% Out 49.94 5.66 5.01 5 4.34 3.63 1.24 1.17 0.76 0.69 0.58 0.51 0.45 0.43 0.38 0.33 0.31 0.3 0.24 0.22
Weighting
Change 5 5 5 5 5 3 3 5 5 3 4 1 5 3 1 5 3 3 3 5 5 3 5
U U U U M M M U M M M D N M M M M M M M M D M
Latest Chg (357'974) 34'569 120'042 (98'095) (60'663) 2'310 50'018 (33'772) 68'930 15'555 (670) 13'763 -
Target Price 33 31 30 37 31 30 31 35 32 28 29 #N/A N/A 34 28 26 37 32 32 31 35 34 29 30
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 06.01.2012 30.06.2013 10.01.2012 06.01.2012 31.07.2013 30.06.2013 30.04.2013 28.06.2013 31.05.2013 31.07.2013 30.06.2013 30.06.2013 30.06.2013 31.05.2013 30.04.2013 26.09.2013 28.03.2013 31.07.2013 30.06.2013 30.04.2013
Date 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided 12 month 3 month 12 month Not Provided 12 month Not Provided 12 month 12 month 12 month 12 month
Inst Type Holding Company Investment Advisor Government Bank Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 27.09.2013 25.09.2013 23.09.2013 23.09.2013 18.09.2013 11.09.2013 10.09.2013 06.09.2013 05.09.2013 05.09.2013 04.09.2013 14.08.2013 12.08.2013 05.08.2013 02.08.2013 01.08.2013 18.07.2013 05.07.2013 01.07.2013 30.05.2013 03.05.2013 27.02.2013 27.02.2012
30.09.2013
EIS Eczacibasi Ilac ve Sinai ve Finansal Yatirimlar Sanayi ve Ticaret AS Eczacibasi Ilac Sanayi ve Ticaret A.S. produces and markets pharmaceuticals, veterinary products, hospital equipment, and cosmetics. Among the Company's products are cephalosporin and penicillin. The Company exports its products to the Middle East, Russian Federation, Central Asia, Eastern Europe and EU countries.
Price/Volume
20.0 M 15.0 M
2
Latest Fiscal Year: LTM as of: 52-Week High (02.04.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ECILC TI EQUITY YTD Change ECILC TI EQUITY YTD % CHANGE
12/2012 06/yy 2.77 1.82 2'192'380.00 2.54 -8.30% 39.56% 73.68% 548.2 1'392.45 31.83 0.0 45.9 705.54 792.32
10.0 M
1
5.0 M
1 0 o-12
31.12.2009 31.12.2010 874.7 913.2 0.85x 0.85x 47.2 62.2 15.77x 12.45x 290.2 60.4 4.72x 22.70x Profitability
LTM-4Q 31.12.2011 973.6 0.28x 44.3 6.14x 88.5 11.15x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'087.3 0.43x 15.2 30.89x 32.7 33.54x 15.17 -5.35 -0.49% 4.11% 2.03% 2.45% 0.35% 23.8% 2.2% 0.4% 3.0% 3.10 2.56 0.95% 1.11% 4.10 5.24
Price/ Cash Flow
06/yy 922.8 1.92x 29.2 15.33x 21.2 48.84x
d-12
j-13
f-13 m-13
LTM 06/yy 1'125.9 1.58x 25.0 0.00x 65.7 17.45x
a-13
m-13
j-13
j-13
a-13
s-13
0.72 42.11% 32.16% 0.723 3 4.333 1'555'507 2'623'186 2'771'943
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
1.34 -1.90 1.1% 1.1% 0.35 15.41 89.07 69.66 104.64 29.46
Sales/Revenue/Turnover
600.00
1'200.0
500.00
1'000.0
400.00
800.0
300.00
600.0
200.00
400.0
100.00
200.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
25.0 M
3 2
Valuation Analysis
31.12.2008 805.3 0.25x 22.7 8.78x 71.9 6.78x
3
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
EIS Eczacibasi Ilac ve Sinai ve Finansal Yatirimlar Sanayi ve Ticaret AS Holdings By:
All
Holder Name ECZACIBASI HOLDING A ECZACIBASI YATIRIM H SKAGEN AS INVESCO LTD DIMENSIONAL FUND ADV BANK OF NEW YORK MEL GRANTHAM MAYO VAN OT BLACKROCK VANGUARD GROUP INC FRANK RUSSELL TRUST EATON VANCE MANAGEME PEAR TREE ADVISORS I JOHN HANCOCK ADVISER SOMPO JP NIHON KOA A ERSTE SPARINVEST KAG DWS INVESTMENTS SEI INVESTMENT MANAG EATON VANCE ADVISORS BESSEMER GROUP INCOR WELLS FARGO & COMPAN
Firm Name Burgan Securities EVA Dimensions Yapi Kredi Yatirim ve Menkul Degerler ATA Invest IS Investment & Securities Ekspres Invest
Portfolio Name n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst MURAT IGNEBEKCILI TIMOTHY STANISH OZGUR GOKER OZGUR KALYONCU NUR ATASOY SELIM KUNTER
Source Research Research MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation hold buy buy market perform not rated Under Review
Amt Held 277'476'368 108'204'847 19'410'554 10'175'924 6'487'913 2'356'893 2'294'370 1'058'109 861'678 831'114 688'000 291'995 273'434 272'000 200'000 171'031 158'566 150'700 144'670 124'033
% Out 50.62 19.74 3.54 1.86 1.18 0.43 0.42 0.19 0.16 0.15 0.13 0.05 0.05 0.05 0.04 0.03 0.03 0.03 0.03 0.02
Weighting
Change
3 5 5 3 #N/A N/A #N/A N/A
M M M M M M
Latest Chg (41'247) (6'261) 160'199 (1'228'000) 171'031 23
Target Price 3 #N/A N/A 3 3 #N/A N/A 2
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 01.09.2009 01.09.2009 30.08.2013 31.03.2013 30.04.2013 27.09.2013 31.05.2013 26.09.2013 30.06.2013 30.06.2013 31.07.2013 30.06.2013 31.08.2013 04.03.2013 28.03.2013 28.06.2013 30.04.2013 31.07.2013 30.04.2013 31.07.2013
Date 12 month Not Provided 12 month Not Provided Not Provided Not Provided
Inst Type Holding Company Holding Company Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 18.09.2013 06.06.2013 12.04.2013 04.09.2011 29.07.2010 19.02.2010
30.09.2013
Is Gayrimenkul Yatirim Ortakligi AS Is Gayrimenkul Yatirim Ortakligi AS is a real estate investment company. The Company usually acquires land by offering the owner a certain amount of space for the building it intends to develop. Is Gayrimenkul finances its projects by selling or renting the remaining space during the early stages of construction. The Company's portfolio includes shopping centers and office buildings.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (13.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ISGYO TI EQUITY YTD Change ISGYO TI EQUITY YTD % CHANGE
12/2012 06/yy 1.67 1.12 2'248'124.00 1.33 -20.20% 18.75% 42.07% 630.0 837.90 135.57 0.0 0.0 93.71 909.26
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
18.0 M
2
16.0 M
1
14.0 M
1
12.0 M
1
10.0 M
1
8.0 M
1
6.0 M
0
4.0 M
0
2.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 80.9 2.83x 60.8 3.77x 53.1 5.93x
2
31.12.2009 31.12.2010 88.9 95.5 7.04x 8.04x 75.2 83.9 8.33x 9.16x 60.3 60.9 12.31x 13.00x Profitability
LTM-4Q 31.12.2011 123.5 4.37x 93.9 5.75x 67.0 8.96x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 131.9 7.14x 89.2 10.56x 65.4 13.76x 89.22 64.12 48.60% 49.67% 4.42% 5.56% 0.09% 56.2% 76.3% 52.9% 49.6% 2.24 1.04 9.74% 12.67% 6.03 -
Price/ Cash Flow
06/yy 133.4 18.53x 102.9 5.98x 81.5 8.75x
LTM 06/yy 125.1 29.46x 95.5 9.99x 58.6 15.06x
FY+1
0.83 7.79% -3.71% 0.832 15 4.533 1'730'544 1'927'127 1'821'075 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 232.2 155.3 3.72x 6.07x 116.6 100.7 7.80x 9.03x 87.0 72.7 9.30x 11.98x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
24.60 -13.62 0.75 1.52 12.7% 11.2% 0.09 99.87 60.48 -
Sales/Revenue/Turnover
30.00
250.0
25.00
200.0
20.00
150.0
15.00
100.0 10.00
50.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Is Gayrimenkul Yatirim Ortakligi AS Holdings By:
All
Holder Name TURKIYE IS BANKASI A AUTONOMY MASTER FUND ANADOLU HAYAT EMEKLI ANADOLU SIGORTA IS YATIRIM MENKUL DE ISNET ELEKT BILGI UR CARMIGNAC GESTION LU IS MERKEZLERI YONETI CARNEGIE ASSET MANAG ING INVESTMENT MANAG CARNEGIE FUND MANAGE CAPITA FINANCIAL MAN IS PORTFOY YONETIMI VANGUARD GROUP INC BLACKROCK AKBANK ASSET MANAGEM RAIFFEISEN KAPITALAN ERSTE SPARINVEST KAG UNION INVESTMENT LUX EATON VANCE MANAGEME
Firm Name Sardis Securities Eczacibasi Securities Ekspres Invest Yatirim Finansman Securities Burgan Securities IS Investment & Securities Ak Investment EVA Dimensions FinansInvest BGC Partners Garanti Yatirim Menkul Kiymetler HSBC Yapi Kredi Yatirim ve Menkul Degerler Erste Group ATA Invest
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst HAYDAR ACUN GOKAY BOBEK KURTHAN ATMACA HUSEYIN MERDAN GEYIK MURAT IGNEBEKCILI EMRE SEZAN BERTUG TUZUN DOUG WALTERS GAYE ABIDIN BARIS INCE KERIM GOKOZ LEVENT BAYAR ELVIN AKBULUT MEHMET EMIN ZUMRUT ERMAN TUTUNCUOGLU
Source EXCH Research EXCH EXCH EXCH EXCH MF-AGG EXCH MF-AGG MF-AGG MF-AGG MF-AGG EXCH ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy outperform buy outperform buy outperform market outperform hold outperform buy market perform neutral buy buy market outperform
Amt Held 266'073'546 54'016'224 44'781'757 30'067'563 8'609'472 8'351'386 7'674'250 6'897'898 3'689'949 3'231'486 2'746'599 2'327'481 2'300'324 2'288'084 2'084'607 1'895'329 1'698'942 1'548'540 1'207'500 983'308
% Out 42.23 8.57 7.11 4.77 1.37 1.33 1.22 1.09 0.59 0.51 0.44 0.37 0.37 0.36 0.33 0.3 0.27 0.25 0.19 0.16
Weighting
Change 5 5 5 5 5 5 4 3 5 5 3 3 5 5 4
M M M M M M M D M M M M M M M
Latest Chg 550'000 (96'487) (150'000) 68'911 (10'553) (362'172) (27'600) -
Target Price #N/A N/A 2 2 2 2 2 2 #N/A N/A 2 2 2 2 2 1 1
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2006 03.03.2009 31.12.2006 31.12.2006 31.12.2006 31.12.2006 28.06.2013 31.12.2006 31.05.2013 31.07.2013 30.08.2013 28.02.2013 31.12.2006 30.06.2013 26.09.2013 31.03.2013 28.06.2013 28.03.2013 28.03.2013 31.07.2013
Date Not Provided Not Provided Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided
Inst Type Bank n/a Insurance Company Insurance Company Investment Advisor Other Investment Advisor Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 26.09.2013 23.09.2013 20.09.2013 18.09.2013 05.09.2013 04.09.2013 20.08.2013 31.07.2013 31.07.2013 18.07.2013 15.05.2013 17.04.2013 04.11.2012 20.07.2012
30.09.2013
Otokar Otomotiv Ve Savunma Sanayi A.S. Otokar Otomotiv Ve Savunma Sanayi A.S. produces minibuses, buses, Range Rover-type jeeps, trailers, and armored and military vehicles. The Company distributes the Land Rover jeeps in Turkiye.
Price/Volume 120
1.0 M .9 M .8 M .7 M .6 M .5 M .4 M .3 M .2 M .1 M .0 M
100 80 60
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (27.05.2013) 52-Week Low (02.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance OTKAR TI EQUITY YTD Change OTKAR TI EQUITY YTD % CHANGE
12/2012 06/yy 99.00 38.50 141'168.00 61.75 -37.63% 60.39% 39.67% 24.0 1'482.00 286.19 0.0 0.0 47.91 1'747.56
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
20 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 479.1 0.73x 60.5 5.78x 34.9 5.89x
40
31.12.2009 31.12.2010 503.2 517.4 0.96x 1.03x 69.3 37.4 6.95x 14.18x 33.9 20.8 10.99x 24.72x Profitability
LTM-4Q 31.12.2011 890.5 0.86x 96.5 7.93x 54.8 10.76x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'004.5 1.25x 121.9 10.30x 76.4 13.32x 121.92 91.67 9.13% 8.15% 7.80% 43.50% 1.06% 22.1% 12.1% 9.4% 7.6% 1.28 0.51 27.59% 118.39% 4.50 3.69
Price/ Cash Flow
06/yy 936.0 3.90x 109.1 8.65x 64.0 11.25x
LTM 06/yy 1'278.3 4.77x 155.1 12.11x 94.3 17.11x
FY+1
1.03 61.30% 52.93% 1.032 6 2.667 294'612 372'029 328'423 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'238.0 1'190.4 1.39x 1.42x 151.8 139.4 11.51x 12.54x 89.0 81.4 15.58x 13.57x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
4.65 3.69 1.71 2.57 118.4% 54.2% 1.06 10.63 81.06 98.99 28.65 144.22
Sales/Revenue/Turnover
35.00
1'200.0
30.00
1'000.0
25.00
800.0
20.00
600.0 15.00
400.0 10.00
200.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Otokar Otomotiv Ve Savunma Sanayi A.S. Holdings By:
All
Holder Name KOC HOLDING AS UNVER HOLDING AS JP MORGAN DIMENSIONAL FUND ADV BANK OF NEW YORK MEL BLACKROCK DRIEHAUS CAPITAL MAN DWS INVESTMENTS JOHN HANCOCK ADVISER INVESTORS TFI SA VAM ADVISORY SA ERSTE SPARINVEST KAG JYSKE INVEST BESSEMER GROUP INCOR FIRST TRUST FLEXSHARES TRUST VANGUARD GROUP INC SCHRODER INVESTMENT CORNERSTONE ADVISORS
Firm Name Ekspres Invest Oyak Securities Seker Securities EVA Dimensions IS Investment & Securities BGC Partners Global Menkul Degerler Yatirim Finansman Securities Eurobank EFG
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst KURTHAN ATMACA SERHAT KAYA KADIR TEZELLER TIMOTHY STANISH ESRA SUNER BERNA KURBAY TEAM COVERAGE OZGUR UCUR TEAM COVERAGE
Source Research Research ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation sell outperform Under Review overweight underperform hold sell market perform hold
Amt Held 10'722'750 5'954'944 97'310 84'365 82'361 51'376 23'142 15'500 10'453 8'599 7'207 7'000 6'351 5'026 3'946 679 -
% Out 44.68 24.81 0.41 0.35 0.34 0.21 0.1 0.06 0.04 0.04 0.03 0.03 0.03 0.02 0.02 0 0 0 0
Weighting
Change
1 5 #N/A N/A 5 1 3 1 3 3
M M M U M D M M M
Latest Chg 5'800 9'097 (304) (135'129) 8'599 (2'644) 679 (35'694) (557) (2'348)
Target Price 61 70 #N/A N/A #N/A N/A 48 58 53 38 17
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 31.12.2009 Holding Company 31.12.2009 Other 31.05.2013 Investment Advisor 30.04.2013 Investment Advisor 27.09.2013 Investment Advisor 26.09.2013 Investment Advisor 31.07.2013 Hedge Fund Manager 28.06.2013 Investment Advisor 31.08.2013 Investment Advisor 31.12.2012 Investment Advisor 31.05.2013 Unclassified 28.03.2013 Investment Advisor 31.07.2013 Investment Advisor 30.04.2013 Investment Advisor 27.09.2013 Investment Advisor 31.08.2013 Investment Advisor 30.06.2013 Unclassified 31.12.2012 Investment Advisor 31.07.2013 Investment Advisor
Date Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month
Date 23.09.2013 05.09.2013 02.09.2013 28.08.2013 12.07.2013 03.07.2013 01.07.2013 17.08.2011 02.08.2010
30.09.2013
Aksa Enerji Uretim AS Aksa Enerji Uretim A.S. designs and operates power plants. The Company also provides project development and design, research and development, project finance, packaging, installation, commissioning and operation, and service and parts.
Price/Volume 6
25.0 M
5
20.0 M
4
Latest Fiscal Year: LTM as of: 52-Week High (18.03.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance AKSEN TI EQUITY YTD Change AKSEN TI EQUITY YTD % CHANGE
12/2012 06/yy 5.17 2.48 784'909.00 2.95 -42.94% 18.95% 19.70% 613.2 1'808.85 1'484.10 0.0 0.4 40.92 2'866.10
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
10.0 M
2
5.0 M
1 0 o-12
31.12.2009 31.12.2010 877.6 911.3 4.52x 246.7 189.6 21.72x 83.1 59.6 48.00x Profitability
LTM-4Q 31.12.2011 1'307.4 2.38x 292.0 10.67x (124.5) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'840.6 2.30x 322.8 13.14x 230.1 12.15x 322.77 217.64 11.82% 12.28% 3.69% 10.32% 0.62% 12.8% 16.2% 10.2% 12.5% 1.23 0.31 50.55% 133.03% 7.27 8.47
Price/ Cash Flow
06/yy 1'774.3 7.61x 376.1 9.24x 104.4 19.69x
d-12
j-13
f-13 m-13
LTM 06/yy 1'765.7 6.69x 232.4 0.00x 38.6 68.55x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.95 -22.57% -35.31% 0.949 17 4.353 1'392'145 1'844'437 2'091'518 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/13 Q2 09/13 Q3 1'859.0 2'149.8 370.6 1.63x 1.54x 305.5 374.5 47.9 9.38x 7.65x 36.5 109.2 (51.3) 26.82x 14.05x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
3.46 2.06 3.83 4.20 133.0% 57.1% 0.62 1.09 50.20 43.09 35.99 49.75
Sales/Revenue/Turnover
160.00
2'000.0
140.00
1'800.0 1'600.0
120.00
1'400.0
100.00
1'200.0
80.00
1'000.0 800.0
60.00
600.0
40.00
400.0
20.00
200.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 422.1 67.6 4.9 -
15.0 M
3
Valuation Analysis
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Aksa Enerji Uretim AS Holdings By:
All
Holder Name KAZANCI HOLDING GOLDMAN SACHS GROUP SUN LIFE FINANCIAL I PIONEER NEW YORK LIFE INVEST ING INVESTMENT MANAG NORGES BANK CHARLEMAGNE CAPITAL QUERCUS TFI ERSTE SPARINVEST KAG WORLD INVEST OPPORTU KAZANCI ALI METIN KAZANCI SABAN CEMIL KAZANCI MEHMET BAYKAL NECATI
Firm Name Ekspres Invest Seker Securities IS Investment & Securities VTB Capital Ak Investment Deutsche Bank EVA Dimensions BGC Partners Yapi Kredi Yatirim ve Menkul Degerler Oyak Securities Unlu Securities Garanti Yatirim Menkul Kiymetler BNP Paribas Equity Research Global Menkul Degerler Yatirim Finansman Securities HSBC
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a n/a
Analyst SELIM KUNTER BURAK DEMIRBILEK ASLI OZATA KUMBARACI MIKHAIL RASSTRIGIN HAKAN DEPREM KORAY PAMIR DOUG WALTERS EZGI YILMAZ ELVIN AKBULUT UYGAR GEZER OYTUN ALTASLI KERIM GOKOZ KENAN COSGUNER SERCAN UZUN ZUMRUT CAN LEVENT BAYAR
Source Co File ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG Co File Co File Co File Co File
Recommendation buy outperform outperform hold market outperform buy underweight buy buy outperform outperform market perform hold buy outperform overweight
Amt Held 499'978'107 101'786'075 17'235'390 3'292'867 2'598'874 1'521'219 1'316'083 124'833 72'000 50'000 10'000 4'814 4'812 4'812 4'812
% Out 81.54 16.6 2.81 0.54 0.42 0.25 0.21 0.02 0.01 0.01 0 0 0 0 0
Weighting
Change 5 5 5 3 4 5 1 5 5 5 5 3 3 5 5 5
M M M M M M U M M M N M M M M M
Latest Chg 989'336 178'229 1'521'219 124'833 (43'000) -
Target Price 4 4 4 3 4 5 #N/A N/A 5 4 4 4 4 4 5 6 7
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 12.03.2013 31.07.2013 30.04.2013 31.07.2013 30.06.2013 31.12.2012 31.05.2013 30.06.2012 28.03.2013 31.08.2013 31.12.2011 31.12.2011 31.12.2011 31.12.2011
Date Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided 12 month Not Provided 12 month Not Provided
Inst Type Holding Company Investment Advisor Investment Advisor Unclassified Insurance Company Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a n/a n/a n/a
Date 23.09.2013 17.09.2013 09.09.2013 09.09.2013 04.09.2013 02.09.2013 02.09.2013 28.08.2013 23.08.2013 05.08.2013 19.07.2013 18.07.2013 04.07.2013 27.06.2013 27.05.2013 15.05.2013
30.09.2013
Ihlas Holding AS Ihlas Holding A.S. is a holding company. The Company offers construction, healthcare and educational services. Through subsidiaries, the Company operates newspaper, radio and TV businesses, imports automobiles, operates banks, offers insurance services, manufactures home appliances, produces soft drinks, markets real estate and offers IT services.
Price/Volume 2
80.0 M
1
12/2012 06/yy 1.44 0.71 17'350'623.00 0.77 -46.53% 8.45% 9.59% 790.4 608.61 308.69 0.0 271.8 450.23 975.92
60.0 M
1
40.0 M
0 20.0 M
0 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
100.0 M
1 1
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (12.12.2012) 52-Week Low (27.02.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance IHLAS TI EQUITY YTD Change IHLAS TI EQUITY YTD % CHANGE
31.12.2008 433.9 0.56x 21.7 11.17x (94.0) -
120.0 M
1
31.12.2009 31.12.2010 550.7 675.1 0.81x 1.53x 63.5 38.6 6.99x 26.84x 77.7 35.9 2.59x 20.04x Profitability
LTM-4Q 31.12.2011 656.9 1.27x (29.2) (85.4) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 651.9 1.72x 2.6 438.50x (54.3) 2.55 -17.09 -2.62% -5.29% -6.93% -23.98% 0.30% 16.5% -0.1% -2.6% -8.3% 2.05 1.32 12.38% 38.66% 1.10 1.24
Price/ Cash Flow
06/yy 622.2 6.06x (31.5) 0.00x (65.1) 0.00x
LTM 06/yy 785.8 5.25x (0.9) 0.00x (179.6) 0.00x
0.58 -42.96% -38.40% 0.575 1 1.000 16'979'730 18'617'430 21'579'990
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
0.02 -0.08 -657.65 38.7% 22.4% 0.30 2.09 330.46 294.58 119.92 546.63
Sales/Revenue/Turnover
70.00
800.0
60.00
700.0 600.0
50.00
500.0 40.00
400.0 30.00
300.0
20.00
200.0
10.00
100.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Ihlas Holding AS Holdings By:
All
Holder Name OREN ENVER IHLAS PAZARLAMA AS IHLAS EV ALETLERI IM DIMENSIONAL FUND ADV GOLBASI ALI TUBAY OREN AHMET MUCAHID VANGUARD GROUP INC EATON VANCE MANAGEME BLACKROCK EATON VANCE ADVISORS STATE STREET CORP JOHN HANCOCK ADVISER UNIVERSAL INVESTMENT SENER ALAETTIN BESSEMER GROUP INCOR BUYUKCELIK RIDVAN NEW YORK LIFE INVEST CELEP ZEKI TURALI ABDULLAH FINANS PORTFOY YONET
Firm Name EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios
Analyst TIMOTHY STANISH
Source Research Research Research ULT-AGG Research Research ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG Research MF-AGG Research MF-AGG Research Research MF-AGG
Recommendation sell
Amt Held 80'315'554 75'342'599 55'328'002 24'678'235 22'402'520 13'086'005 3'774'721 3'754'000 3'496'821 1'319'000 1'189'466 1'118'670 343'000 211'680 170'851 147'184 87'504 71'971 70'371 61'155
% Out 10.16 9.53 7 3.12 2.83 1.66 0.48 0.47 0.44 0.17 0.15 0.14 0.04 0.03 0.02 0.02 0.01 0.01 0.01 0.01
Weighting
Change 1
M
Latest Chg 950'864 111'137 (20'033) (36'040) 27'180
Target Price #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.09.2012 30.09.2012 27.02.2013 30.04.2013 30.09.2012 30.09.2012 30.06.2013 31.07.2013 26.09.2013 31.07.2013 27.09.2013 31.08.2013 30.04.2013 30.09.2012 30.04.2013 30.09.2012 31.07.2013 30.09.2012 30.09.2012 28.06.2013
Date Not Provided
Inst Type n/a n/a n/a Investment Advisor n/a n/a Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor n/a Investment Advisor n/a Insurance Company n/a n/a Investment Advisor
Date 06.06.2013
30.09.2013
Akfen Holding AS Akfen Holding AS is a holding company. The Company's main areas of activity include airport construction and operation, port construction and operation, development of real estate investment projects and hotel projects, hydroelectric power plants and other energy investments, water and wastewater concession investments and management.
Price/Volume 7
30.0 M
6
25.0 M
5
20.0 M
4
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (25.01.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 10.04.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance AKFEN TI EQUITY YTD Change AKFEN TI EQUITY YTD % CHANGE
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
10.0 M
2
5.0 M
1 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 849.5 132.4 (120.3) -
15.0 M
3
12/2012 06/yy 5.93 3.48 356'261.00 4.22 -28.78% 21.26% 30.27% 291.0 1'228.02 2'531.22 0.0 396.4 584.46 2'602.04
31.12.2009 31.12.2010 1'029.3 994.2 3.82x 98.2 138.9 27.34x 149.9 71.8 33.31x Profitability
LTM-4Q 31.12.2011 1'353.6 3.24x 270.0 16.23x (64.7) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'124.7 3.29x 276.1 13.39x 662.9 2.04x 276.13 189.44 16.84% 63.46% 14.59% 60.08% 23.54% 0.18% 30.2% 29.0% 20.8% 58.9% 1.26 0.83 52.57% 192.02% 9.87 9.03
Price/ Cash Flow
06/yy 1'078.8 15.87x 265.6 13.47x 637.0 2.13x
LTM 06/yy 554.5 18.52x 143.5 0.00x 29.5 45.79x
FY+1
0.90 -1.18% -7.77% 0.896 14 4.786 606'082 578'423 515'641 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'058.7 1'221.6 24.4 112.0 2.06x 2.03x 282.2 341.4 9.22x 7.62x 84.7 167.7 8.31x 5.92x 7.54x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
1.17 0.07 4.26 5.66 192.0% 59.6% 0.18 0.98 36.98 40.43 34.74 44.16
Sales/Revenue/Turnover
120.00
1'600.0 1'400.0
100.00
1'200.0 80.00
1'000.0 800.0
60.00
600.0
40.00
400.0 20.00 0.00 01.01.2010
200.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Akfen Holding AS Holdings By:
All
Holder Name NORGES BANK SWEDBANK ROBUR FONDE DIMENSIONAL FUND ADV GUARDIAN LIFE GROUP BLACKROCK SOMPO JP NIHON KOA A VANGUARD GROUP INC UNITED SERVICES AUTO ACADIAN ASSET MANAGE PETERCAM SA STATE STREET CORP FRANK RUSSELL TRUST ACADIAN ASSET MANAGE EUROBANK EFG MUTUAL RS INVESTMENT MANAGE FIRST TRUST ERSTE SPARINVEST KAG BZ WBK TOWARZYSTWO F ING INVESTMENT MANAG QUERCUS TFI
Firm Name Ekspres Invest Burgan Securities Goldman Sachs BGC Partners Oyak Securities IS Investment & Securities Ak Investment EVA Dimensions FinansInvest Renaissance Capital Garanti Yatirim Menkul Kiymetler Unlu Securities Yapi Kredi Yatirim ve Menkul Degerler Erste Group Yatirim Finansman Securities
Portfolio Name Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst ALPER AKALIN MURAT IGNEBEKCILI MATIJA GERGOLET KEREM TEZCAN HASAN SENER MUSTAFA KUCUKMERAL HAKAN DEPREM TIMOTHY STANISH GAYE ABIDIN ALEXANDER KAZBEGI ONUR MARSAN SELIN ONER OZGUR GOKER SEZAI SAKLAROGLU ZUMRUT CAN
Source MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy buy Buy/Neutral buy outperform outperform market outperform hold outperform buy outperform outperform buy buy not rated
Amt Held 8'567'050 3'856'020 996'761 835'240 633'656 554'000 496'722 451'474 273'784 170'000 154'790 138'748 127'261 110'000 109'233 100'913 80'000 72'478 69'078 58'000
% Out 2.94 1.33 0.34 0.29 0.22 0.19 0.17 0.16 0.09 0.06 0.05 0.05 0.04 0.04 0.04 0.03 0.03 0.02 0.02 0.02
Weighting
Change
5 5 5 5 5 5 4 3 5 5 5 5 5 5 #N/A N/A
M M U M M M M D M M M M M N M
Latest Chg 200'000 149'879 835'240 (3'155) (953'736) (4'780) 109'233 21'636 -
Target Price 6 7 6 5 6 6 6 #N/A N/A 7 7 6 8 8 7 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.03.2013 30.04.2013 30.06.2013 26.09.2013 04.03.2013 30.06.2013 31.05.2013 31.07.2013 30.04.2013 27.09.2013 30.06.2013 28.06.2013 31.05.2013 30.06.2013 27.09.2013 28.03.2013 31.12.2012 28.06.2013 30.06.2012
Date Not Provided 12 month 12 month 12 month Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month 12 month 12 month Not Provided
Inst Type Government Investment Advisor Investment Advisor Insurance Company Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 23.09.2013 18.09.2013 12.09.2013 09.09.2013 05.09.2013 05.09.2013 04.09.2013 04.09.2013 27.08.2013 05.08.2013 18.07.2013 22.04.2013 19.11.2012 18.10.2012 13.09.2011
30.09.2013
Alarko Holding AS Alarko Holding A.S. offers electricity generation, electricity distribution, and international infrastructure construction services. The Company also operates in the HVAC, Tourism and Real Estate sectors. Alarko Holding's main growth sector is electricity generation.
Price/Volume 7
3.0 M
6
2.5 M
5
2.0 M
4
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (24.07.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ALARK TI EQUITY YTD Change ALARK TI EQUITY YTD % CHANGE
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1.0 M
2
.5 M
1 0 o-12
31.12.2009 31.12.2010 894.5 1'195.7 0.87x 0.65x 69.1 14.8 11.31x 52.66x 49.9 39.6 17.84x 20.93x Profitability
LTM-4Q 31.12.2011 1'322.7 0.33x 141.3 3.11x 113.7 6.00x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'618.6 0.53x 66.7 12.84x 76.2 15.02x 66.74 23.74 1.47% 6.12% 4.48% 9.56% 0.63% 15.2% 5.8% 1.3% 4.7% 2.04 1.71 11.20% 24.15% 6.35 12.01
Price/ Cash Flow
06/yy 1'190.6 2.03x 103.1 7.04x 100.7 9.07x
d-12
j-13
f-13 m-13
LTM 06/yy 1'361.4 2.43x 78.4 11.27x 97.2 13.29x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.83 50.71% 12.74% 0.832 11 4.727 156'763 258'440 318'529 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 2'140.5 2'102.9 240.0 241.0 0.56x 0.55x 141.2 187.9 6.17x 4.63x 129.4 163.8 10.40x 8.52x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
25.20 -36.23 -6.68 2.65 24.1% 17.9% 0.63 2.89 57.44 30.38 60.82 31.21
Sales/Revenue/Turnover
80.00
1'800.0
70.00
1'600.0
60.00
1'400.0 1'200.0
50.00
1'000.0
40.00
800.0
30.00
600.0
20.00
400.0
10.00
200.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 831.9 0.01x (41.0) 54.8 6.54x
1.5 M
3
12/2012 06/yy 6.18 3.74 304'404.00 5.72 -7.44% 52.94% 74.59% 223.5 1'278.23 242.00 0.0 106.2 635.34 870.67
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Alarko Holding AS Holdings By:
All
Holder Name ALATON FAMILY GARIH FAMILY NORGES BANK DIMENSIONAL FUND ADV BZ WBK TOWARZYSTWO F FRANKLIN RESOURCES BLACKROCK AKBANK ASSET MANAGEM UNIVERSAL INVESTMENT VANGUARD GROUP INC IFM - INDEPENDENT FU PIONEER ACADIAN ASSET MANAGE KBC GROUP NV JP MORGAN EATON VANCE MANAGEME ACADIAN ASSET MANAGE JYSKE INVEST SCHRODER INVESTMENT JOHN HANCOCK ADVISER
Firm Name Ak Investment Ekspres Invest Burgan Securities Goldman Sachs Oyak Securities IS Investment & Securities EVA Dimensions FinansInvest Tera Stock Brokers Global Menkul Degerler Unlu Securities Seker Securities Erste Group ATA Invest
Portfolio Name n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst HAKAN DEPREM ALPER AKALIN MURAT IGNEBEKCILI MATIJA GERGOLET HASAN SENER MUSTAFA KUCUKMERAL TIMOTHY STANISH GAYE ABIDIN FULIN R ONDER SERCAN UZUN CELAL PEKESEN SELAHATTIN AYDIN SEZAI SAKLAROGLU ONDER ZORBA
Source Research Research MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation market outperform buy buy Buy/Neutral outperform outperform overweight outperform buy market perform not rated not rated buy market outperform
Amt Held 81'266'212 80'148'877 3'415'346 2'341'294 811'325 644'448 415'571 415'000 355'000 349'166 334'284 332'240 318'177 307'873 218'430 207'704 194'357 175'553 132'089 97'048
% Out 36.37 35.87 1.53 1.05 0.36 0.29 0.19 0.19 0.16 0.16 0.15 0.15 0.14 0.14 0.1 0.09 0.09 0.08 0.06 0.04
Weighting
Change
4 5 5 5 5 5 5 5 5 3 #N/A N/A #N/A N/A 5 4
M M M M M M U M M M M M N M
Latest Chg (1'117'335) (17'088) 811'322 (2'459) (110'000) 85'000 334'284 332'240 (150) 10'350 (2'111) -
Target Price 8 7 7 8 6 7 #N/A N/A 7 8 6 #N/A N/A #N/A N/A 7 5
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.09.2010 30.09.2010 31.12.2012 30.04.2013 31.12.2012 28.09.2012 26.09.2013 31.03.2013 30.07.2013 30.06.2013 31.05.2013 30.04.2013 28.06.2013 31.07.2013 31.05.2013 31.07.2013 31.07.2013 31.07.2013 30.06.2013 31.08.2013
Date 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided
Inst Type n/a n/a Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 25.09.2013 23.09.2013 18.09.2013 12.09.2013 05.09.2013 05.09.2013 04.09.2013 27.08.2013 27.08.2013 27.06.2013 15.03.2013 23.01.2013 16.01.2013 01.06.2012
30.09.2013
Anadolu Hayat Emeklilik AS Anadolu Hayat Emeklilik AS offers group and individual life insurance policies and IRA plans. The Company markets its services through its agents, Is Bank and HSBC Bank branches in Turkey. Anadolu Hayat discontinued health insurance services in 2004.
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (15.03.2013) 52-Week Low (21.12.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 27.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ANHYT TI EQUITY YTD Change ANHYT TI EQUITY YTD % CHANGE
Price/Volume
12/2012 06/yy 5.76 3.50 102'830.00 4.55 -21.01% 30.11% 47.41% 350.0 1'592.50 0.00 0.0 0.0 142.34 6'098.72
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
6.0 M
5
5.0 M
4
4.0 M
3
3.0 M
2
2.0 M
1
1.0 M
0 o-12
31.12.2009 31.12.2010 823.8 632.1 3.79x 6.16x 79.3 71.4 15.64x 18.77x Profitability
LTM-4Q 31.12.2011 618.6 6.17x 62.9 13.11x
31.12.2012 586.8 1.91x 81.0 19.06% 18.24% 1.23% 17.73% 1.85% 0.09% 13.8% 0.00% 0.00% -
06/yy 607.3 22.04x 0.0 0.00x 69.3 0.00x
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
LTM 06/yy 409.5 21.21x 0.0 0.00x 83.9 0.00x
FY+1
0.99 19.52% 28.89% 0.991 10 4.100 320'739 456'742 570'511 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 492.0 614.0 354.0 337.0 79.2 97.7 15.0 10.0 20.68x 16.43x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle Sales/Revenue/Turnover
1.20
1'200.0
1.00
1'000.0
0.80
800.0
0.60
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 695.9 2.37x 52.9 -
6
600.0 400.0
0.40
200.0 0.20
0.0 0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
0.0% 0.0% 0.09 -
30.09.2013
Anadolu Hayat Emeklilik AS Holdings By:
All
Holder Name TURKIYE IS BANKASI A ANADOLU SIGORTA NORGES BANK SOMERSET CAPITAL MAN AMERIPRISE FINANCIAL EAST CAPITAL ASSET M JP MORGAN FORWARD MANAGEMENT L BROWN ADVISORY INC SWEDBANK ROBUR FONDE MORGAN STANLEY DIMENSIONAL FUND ADV WILLIAM BLAIR & COMP BANK OF NEW YORK MEL DWS INVESTMENTS VALIC CO I ALLIANCE BERNSTEIN BLACKROCK AMUNDI LUXEMBOURG SA DRIEHAUS CAPITAL MAN
Firm Name Eczacibasi Securities Ekspres Invest Deutsche Bank IS Investment & Securities Ak Investment FinansInvest EVA Dimensions Yapi Kredi Yatirim ve Menkul Degerler Tera Stock Brokers Oyak Securities HSBC Yatirim Finansman Securities
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a n/a WILLIAM BLAIR & COMP Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios
Analyst GOKAY BOBEK CIHAN SARAOGLU HILAL VAROL KUTLUG DOGANAY HAKAN DEPREM Emir Moran DOUG WALTERS OVUNC GURSOY HASAN DEMIR ALPAY DINCKOC TAMER SENGUN ZUMRUT CAN
Source Research Research MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG 13F MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG
Recommendation outperform Under Review buy outperform market outperform neutral sell buy neutral Under Review overweight dropped coverage
Amt Held 217'000'061 70'000'020 12'472'283 3'745'293 2'430'027 2'184'287 1'592'734 1'380'803 1'185'658 1'166'667 867'808 728'838 664'660 590'621 466'666 449'923 446'797 441'373 431'674 392'170
% Out 62 20 3.56 1.07 0.69 0.62 0.46 0.39 0.34 0.33 0.25 0.21 0.19 0.17 0.13 0.13 0.13 0.13 0.12 0.11
Weighting
Change
5 #N/A N/A 5 5 4 3 1 5 3 #N/A N/A 5 #N/A N/A
M M U M U M D M N M M M
Latest Chg 1'236'929 (1) 161'956 73'971 (1'771'568) 1 142'801 331'916 1 (1) (2'611) (209'890)
Target Price 6 4 5 5 6 5 #N/A N/A 5 4 #N/A N/A 6 5
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt Inst Type 17.12.2008 Bank 31.03.2010 Insurance Company 31.12.2012 Government 30.06.2013 Investment Advisor 31.07.2013 Investment Advisor 31.03.2013 Investment Advisor 31.05.2013 Investment Advisor 30.06.2013 Investment Advisor 28.06.2013 Investment Advisor 31.03.2013 Investment Advisor 30.06.2013 Investment Advisor 30.04.2013 Investment Advisor 30.06.2013 Investment Advisor 27.09.2013 Investment Advisor 28.06.2013 Investment Advisor 30.04.2013 Investment Advisor 30.06.2013 Investment Advisor 26.09.2013 Investment Advisor 30.04.2013 Investment Advisor 31.07.2013 Hedge Fund Manager
Date Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month
Date 27.09.2013 23.09.2013 05.09.2013 04.09.2013 04.09.2013 16.08.2013 14.08.2013 31.07.2013 31.05.2013 20.05.2013 15.05.2013 15.08.2011
30.09.2013
Gubre Fabrikalari TAS Gubre Fabrikalari T.A.S. manufactures and sells fertilizer. The Company produces composite fertilizer and triple superphosphate which it retails throughout Turkey.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (23.01.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GUBRF TI EQUITY YTD Change GUBRF TI EQUITY YTD % CHANGE
12/2012 06/yy 18.60 11.60 1'667'000.00 14.7 -20.97% 26.72% 36.43% 83.5 1'227.45 634.12 0.0 291.9 459.76 1'731.09
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
8.0 M 7.0 M 6.0 M 5.0 M 4.0 M 3.0 M 2.0 M 1.0 M .0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'411.6 0.90x 449.2 2.82x 103.3 4.94x
20 18 16 14 12 10 8 6 4 2 0 o-12
31.12.2009 31.12.2010 1'044.8 1'385.5 1.26x 1.40x 105.8 402.0 12.48x 4.82x (48.2) 119.9 11.94x Profitability
LTM-4Q 31.12.2011 2'276.4 0.76x 604.2 2.86x 130.0 7.29x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'226.8 0.74x 533.4 3.10x 240.2 4.94x 533.37 481.57 21.63% 21.22% 9.31% 35.41% 0.91% 29.1% 25.8% 10.8% 1.08 0.70 29.43% 117.16% 5.27 4.01
Price/ Cash Flow
06/yy 2'457.7 2.63x 469.4 3.29x 164.8 6.44x
LTM 06/yy 2'199.8 3.13x 332.2 0.00x 225.2 5.08x
FY+1
0.79 15.75% 3.52% 0.794 10 4.100 895'825 740'817 765'699 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 2'344.8 2'602.3 682.0 828.0 0.70x 0.61x 448.7 481.3 3.86x 3.60x 156.8 184.7 8.32x 6.79x 7.03x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
6.91 6.53 117.2% 43.2% 0.91 3.37 69.20 90.97 137.53 5.80
Sales/Revenue/Turnover
140.00
2'500.0
120.00
2'000.0
100.00
1'500.0
80.00 60.00
1'000.0
40.00
500.0 20.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Gubre Fabrikalari TAS Holdings By:
All
Holder Name TARIM KREDI KOOPERAT VANGUARD GROUP INC NORGES BANK SCHRODER INVESTMENT DIMENSIONAL FUND ADV ILIRIKA INVESTMENTS ACADIAN ASSET MANAGE EATON VANCE MANAGEME BLACKROCK RAIFFEISEN SALZBURG GLOBAL X MANAGEMENT ACADIAN ASSET MANAGE EATON VANCE ADVISORS JOHN HANCOCK ADVISER PEAR TREE ADVISORS I JYSKE INVEST JULIUS BAER MULTICOO FIRST TRUST PRUDENTIAL FINANCIAL FMR LLC
Firm Name Eczacibasi Securities Burgan Securities Goldman Sachs ATA Invest Oyak Securities IS Investment & Securities Global Menkul Degerler EVA Dimensions HSBC Erste Group BNP Paribas Equity Research BGC Partners Ekspres Invest Garanti Yatirim Menkul Kiymetler
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a
Analyst BEHLUL KATAS UMUT OZTURK MATIJA GERGOLET ERDEM KAYLI ANIL CAN YILDIRIM ILYAS SAFA URGANCI HASAN BAYHAN TIMOTHY STANISH CENK ORCAN EVRIM DAIRECIOGLU KENAN COSGUNER CAN OZCELIK KURTHAN ATMACA SEZAI SAKLAROGLU
Source Research ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG
Recommendation outperform hold Buy/Neutral market perform Under Review outperform market perform buy neutral accumulate buy hold buy market perform
Amt Held 63'418'250 488'506 442'298 341'755 292'590 211'804 165'743 156'600 133'271 93'675 92'122 85'078 61'500 27'498 25'439 23'531 22'028 20'458 20'400 20'121
% Out 75.95 0.59 0.53 0.41 0.35 0.25 0.2 0.19 0.16 0.11 0.11 0.1 0.07 0.03 0.03 0.03 0.03 0.02 0.02 0.02
Weighting
Change
5 3 5 3 #N/A N/A 5 3 5 3 4 5 3 5 3
M M M M M M D M M D M M M D
Latest Chg 400'487 650 90'508 (761) 25'439 (137) -
Target Price 17 15 19 15 21 18 18 #N/A N/A 18 19 20 17 19 14
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 06.05.2011 30.06.2013 31.12.2012 28.03.2013 30.04.2013 30.04.2013 31.07.2013 31.07.2013 26.09.2013 28.06.2013 26.09.2013 28.06.2013 31.07.2013 31.08.2013 30.06.2013 31.07.2013 30.04.2013 27.09.2013 31.07.2013 31.07.2013
Date Not Provided 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided
Inst Type Unclassified Unclassified Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 26.09.2013 19.09.2013 12.09.2013 11.09.2013 05.09.2013 05.09.2013 04.09.2013 06.06.2013 15.05.2013 25.04.2013 16.04.2013 31.08.2012 15.02.2012 29.12.2011
30.09.2013
Anadolu Anonim Tuerk Sigorta Sirketi Anadolu Anonim Turk Sigorta Sirketi offers non-life insurance services. The Company offers fire, transportation, accident, office, engineering and agriculture insurance coverage. The Company started to provide health insurance coverage in 2004.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (28.05.2013) 52-Week Low (19.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ANSGR TI EQUITY YTD Change ANSGR TI EQUITY YTD % CHANGE
12/2012 06/yy 1.40 0.83 1'675'822.00 1.29 -7.86% 55.42% 80.70% 500.0 645.00 0.00 0.0 0.0 968.52 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
40.0 M
1
35.0 M
1
30.0 M
1
25.0 M
1
20.0 M
1
15.0 M
0
10.0 M
0
5.0 M
0 o-12
31.12.2009 31.12.2010 1'279.2 1'460.9 0.05x 55.4 41.9 10.36x 16.23x Profitability
LTM-4Q 31.12.2011 1'485.7 (1.3) -
31.12.2012 1'940.8 (55.8) -3.30% -2.96% -11.04% 1.05% -2.9% 0.00% 0.00% -
06/yy 1'706.7 0.00x 0.0 0.00x (44.9) 0.00x
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
LTM 06/yy 1'987.5 0.00x 0.0 0.00x (20.1) 0.00x
FY+1
0.71 41.76% 12.17% 0.713 5 2.600 422'026 500'866 431'600 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 2'305.5 2'599.0 605.0 723.0 38.2 46.0 10.0 6.0 20.48x 15.54x S&P Issuer Ratings 0.0% 0.0% 1.05 -
Sales/Revenue/Turnover
2'500.0
1.00
2'000.0
0.60
d-12
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
1.20
0.80
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'127.4 117.7 -
2
1'500.0 1'000.0
0.40
500.0 0.20
0.0 0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Anadolu Anonim Tuerk Sigorta Sirketi Holdings By:
All
Holder Name TURKIYE IS BANKASI A NATIONAL REINSURANCE DIMENSIONAL FUND ADV BLACKROCK BZ WBK TOWARZYSTWO F AKBANK ASSET MANAGEM ING INVESTMENT MANAG JOHN HANCOCK ADVISER EATON VANCE MANAGEME DWS INVESTMENTS STATE STREET CORP FIRST TRUST NOMURA KBC GROUP NV ERSTE SPARINVEST KAG NEW YORK LIFE INVEST DIAM BESSEMER GROUP INCOR EUROBANK EFG MUTUAL EUROBANK EFG MUTUAL
Firm Name EVA Dimensions Ekspres Invest Deutsche Bank IS Investment & Securities Yapi Kredi Yatirim ve Menkul Degerler HSBC Burgan Securities UniCredit Research
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst DOUG WALTERS CIHAN SARAOGLU HILAL VAROL KUTLUG DOGANAY OVUNC GURSOY TAMER SENGUN DUYGUN KUTUCU RADENA GEORGIEVA
Source Research Research ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation underweight Under Review hold market perform hold neutral not rated buy
Amt Held 209'010'450 128'124'054 7'497'001 1'415'038 1'206'089 700'001 473'489 422'736 368'571 360'000 313'547 270'040 246'378 237'821 220'000 72'371 28'847 28'087 1 -
% Out 41.8 25.62 1.5 0.28 0.24 0.14 0.09 0.08 0.07 0.07 0.06 0.05 0.05 0.05 0.04 0.01 0.01 0.01 0 0
Weighting
Change
1 #N/A N/A 3 3 3 3 #N/A N/A 5
U M M M M M M M
Latest Chg 41'563 (8'373) (95'083) (200'000) 539 28'847 -
Target Price #N/A N/A 1 1 1 1 2 #N/A N/A 2
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.03.2010 17.08.2009 30.04.2013 26.09.2013 31.12.2012 31.03.2013 28.06.2013 31.08.2013 31.07.2013 28.06.2013 27.09.2013 27.09.2013 11.07.2012 31.07.2013 28.03.2013 31.07.2013 13.04.2012 30.04.2013 31.05.2013 31.05.2013
Date Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided
Inst Type Bank Other Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Insurance Company Unclassified Investment Advisor Investment Advisor Investment Advisor
Date 24.09.2013 23.09.2013 06.09.2013 04.09.2013 01.08.2013 15.05.2013 02.04.2012 22.02.2010
30.09.2013
Park Elektrik Uretim Madencilik Sanayi ve Ticaret AS Park Elektrik Uretim Madencilik Sanayi ve Ticaret A.S. mines copper.
Price/Volume 8
7.0 M
7
6.0 M
6
5.0 M
5
Latest Fiscal Year: LTM as of: 52-Week High (08.04.2013) 52-Week Low (24.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance PRKME TI EQUITY YTD Change PRKME TI EQUITY YTD % CHANGE
12/2012 06/yy 7.42 4.07 912'675.00 5.66 -23.72% 39.07% 40.90% 148.9 842.59 0.67 0.0 0.0 204.33 624.30
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
3.0 M
3 2
2.0 M
1
1.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 110.7 1.69x 62.1 3.01x 74.8 2.16x
4.0 M
4
Valuation Analysis
31.12.2009 31.12.2010 78.7 83.8 5.37x 6.72x 24.4 44.3 17.33x 12.71x 19.4 37.2 21.76x 15.74x Profitability
LTM-4Q 31.12.2011 172.5 2.71x 100.5 4.65x 100.9 5.12x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 264.9 2.68x 159.1 4.46x 107.3 8.52x 159.13 101.81 38.44% 50.24% 15.12% 17.11% 0.48% 50.7% 54.0% 28.2% 40.5% 9.20 6.85 0.13% 0.15% 12.02 4.10
Price/ Cash Flow
06/yy 239.6 9.56x 111.9 0.00x 124.1 6.00x
LTM 06/yy 243.8 10.44x 131.7 0.00x 76.8 8.57x
FY+1
0.97 -15.52% -7.82% 0.966 10 4.900 991'246 1'094'905 1'849'392 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 282.3 367.0 74.7 87.7 2.43x 1.57x 151.9 196.9 42.7 54.9 4.11x 3.17x 102.8 134.1 23.0 25.8 8.06x 6.23x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
131.76 75.32 0.1% 0.1% 0.48 3.65 30.36 88.96 66.04 74.29
Sales/Revenue/Turnover
350.00
300.0
300.00
250.0
250.00
200.0
200.00
150.0 150.00
100.0 100.00
50.0
50.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Park Elektrik Uretim Madencilik Sanayi ve Ticaret AS Holdings By:
All
Holder Name PARK HOLDING AS PARK ENERJI EKIPMANL TURGAY CINER EAST CAPITAL ASSET M NOBLE FUNDS TFI SA BNP PARIBAS SCHRODER INVESTMENT JYSKE INVEST DIMENSIONAL FUND ADV BLACKROCK AVIVA INVESTORS POLA FIRST TRUST CASA 4 FUNDS LUX EUR VONTOBEL ASSET MANAG GLOBAL X MANAGEMENT NORDEA INVESTMENT FU QUERCUS TFI JOHN HANCOCK ADVISER NOMURA NORDEA INV MANAGEMEN
Firm Name Seker Securities Burgan Securities Eczacibasi Securities Ekspres Invest IS Investment & Securities Yapi Kredi Yatirim ve Menkul Degerler BGC Partners Global Menkul Degerler EVA Dimensions Erste Group ATA Invest
Portfolio Name n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst BURAK DEMIRBILEK ECE MANDACI BEHLUL KATAS SELIM KUNTER ILYAS SAFA URGANCI MEHMET A AGYUZ ERDEM HAFIZOGLU TEAM COVERAGE TIMOTHY STANISH EVRIM DAIRECIOGLU ISMAIL OZER
Source Co File Co File Co File MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation outperform buy outperform buy outperform buy buy buy buy accumulate market outperform
Amt Held 59'020'050 32'148'572 10'065'983 2'342'863 1'769'672 1'586'000 1'116'144 1'011'761 900'349 453'315 390'000 345'859 266'199 265'525 176'398 122'557 104'000 92'882 90'000 77'431
% Out 39.65 21.6 6.76 1.57 1.19 1.07 0.75 0.68 0.6 0.3 0.26 0.23 0.18 0.18 0.12 0.08 0.07 0.06 0.06 0.05
Weighting
Change 5 5 5 5 5 5 5 5 5 4 4
M M M M M M U M M M M
Latest Chg (321'427) 711'000 147'772 (1'857) 266'199 (49'475) 20'000 (36'293) -
Target Price 6 8 7 8 7 8 8 8 #N/A N/A 6 6
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.03.2011 11.03.2011 31.03.2011 31.03.2013 29.06.2012 30.04.2013 30.06.2013 31.07.2013 30.04.2013 26.09.2013 30.06.2012 27.09.2013 31.08.2012 28.09.2012 26.09.2013 28.06.2013 30.06.2012 31.08.2013 11.07.2012 31.07.2013
Date Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 12 month Not Provided
Inst Type Holding Company n/a n/a Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 27.09.2013 27.09.2013 26.09.2013 23.09.2013 05.09.2013 13.08.2013 08.07.2013 01.07.2013 06.06.2013 04.11.2012 01.06.2012
30.09.2013
Dogan Yayin Holding AS Dogan Yayin Holding A.S., through subsidiaries, operates media businesses. The Company publishes newspapers, magazines, and books, broadcasts television programming, sells advertising, offers offset printing services, and operates distribution and marketing businesses.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (24.01.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance DYHOL TI EQUITY YTD Change DYHOL TI EQUITY YTD % CHANGE
12/2012 06/yy 0.99 0.59 2'086'765.00 0.67 -32.32% 13.56% 20.00% 2'000.0 1'340.00 1'826.53 0.0 488.2 488.23 3'149.61
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
120.0 M
1
100.0 M
1
80.0 M
1
60.0 M
0
40.0 M
0
20.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'879.9 0.79x 174.2 13.08x (323.9) -
1
31.12.2009 31.12.2010 2'435.2 2'620.2 1.21x 1.46x 59.9 229.2 49.27x 16.70x (343.0) (236.6) Profitability
LTM-4Q 31.12.2011 2'613.8 0.83x 301.4 7.21x (1'195.7) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'525.6 1.34x 332.0 10.20x 197.2 7.91x 332.04 151.54 6.00% 12.76% 0.20% 0.93% 0.64% 30.5% 7.8% 1.06 0.69 46.39% 195.93% 3.35 -
Price/ Cash Flow
06/yy 2'495.7 4.22x 307.1 8.86x (23.4) 0.00x
LTM 06/yy 2'597.0 3.70x 339.0 0.00x 8.3 156.43x
FY+1
0.91 9.84% -14.10% 0.909 10 3.400 4'384'192 6'775'661 7'159'041 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 2'752.6 2'938.4 613.0 785.0 0.91x 0.85x 382.0 422.3 8.25x 7.46x 84.2 107.9 13.96x 13.40x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
3.08 0.48 195.9% 56.3% 0.64 4.99 108.80 55.26
Sales/Revenue/Turnover
160.00
3'500.0
140.00
3'000.0
120.00
2'500.0
100.00
2'000.0
80.00
1'500.0
60.00
1'000.0
40.00
500.0
20.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Dogan Yayin Holding AS Holdings By:
All
Holder Name DOGAN SIRKETLER GRUB DOGAN AILESI DIMENSIONAL FUND ADV DEKABANK DEUTSCHE GI BLACKROCK VANGUARD GROUP INC DWS INVESTMENTS STATE STREET CORP EATON VANCE MANAGEME ERSTE SPARINVEST KAG JOHN HANCOCK ADVISER EUROBANK EFG MUTUAL EATON VANCE ADVISORS NOMURA INTERNATIONAL FLEXSHARES TRUST BESSEMER GROUP INCOR ALLIANZ ASSET MANAGE BZ WBK TOWARZYSTWO F AMONIS SA SOMPO JP NIHON KOA A
Firm Name Ekspres Invest Global Menkul Degerler Oyak Securities Garanti Yatirim Menkul Kiymetler BNP Paribas Equity Research EVA Dimensions Goldman Sachs BGC Partners HSBC ATA Invest FinansInvest Yatirim Finansman Securities
Portfolio Name n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst SINAN GOKSEN EMIR BOLEN UYGAR GEZER HALIL IBRAHIM KAHVE KENAN COSGUNER CRAIG STERLING ASLI TUNCER BARIS INCE BULENT YURDAGUL ONDER ZORBA TEAM COVERAGE ZUMRUT CAN
Source Research Research ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy market perform market perform market perform buy underweight neutral/neutral hold neutral Under Review not rated not rated
Amt Held 1'511'828'812 46'182'947 5'799'429 5'600'000 3'589'394 2'928'734 2'750'000 2'325'384 1'086'804 560'000 507'580 500'000 422'311 298'982 39'184 5'064 2'656 1 1 -
% Out 75.59 2.31 0.29 0.28 0.18 0.15 0.14 0.12 0.05 0.03 0.03 0.03 0.02 0.01 0 0 0 0 0 0
Weighting
Change
5 3 3 3 5 1 3 3 3 #N/A N/A #N/A N/A #N/A N/A
U M M M M D M M M M M M
Latest Chg (29'654) (18'195) (1'250'000) (46'630) (760'000)
Target Price 1 1 1 1 1 #N/A N/A 1 1 1 #N/A N/A #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 13.12.2011 13.12.2011 30.04.2013 28.03.2013 26.09.2013 30.06.2013 28.06.2013 27.09.2013 31.03.2013 28.03.2013 31.08.2013 31.05.2013 31.07.2013 31.03.2013 31.08.2013 30.04.2013 31.07.2013 31.12.2012 31.12.2012 04.03.2013
Date Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided Not Provided Not Provided Not Provided
Inst Type Holding Company n/a Investment Advisor Bank Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 23.09.2013 16.09.2013 05.09.2013 18.07.2013 16.07.2013 15.07.2013 11.07.2013 05.07.2013 15.05.2013 20.07.2012 04.06.2012 17.10.2011
30.09.2013
Akenerji Elektrik Uretim AS Akenerji Elektrik Uretim AS produces and distributes electricity and steam.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (11.01.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance AKENR TI EQUITY YTD Change AKENR TI EQUITY YTD % CHANGE
12/2012 06/yy 1.94 1.09 709'876.00 1.31 -32.47% 20.18% 28.24% 729.2 955.20 1'458.92 0.0 3.0 173.55 2'430.84
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
60.0 M 50.0 M 40.0 M 30.0 M 20.0 M 10.0 M .0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 607.1 0.98x 95.7 6.20x 89.0 4.48x
2 2 2 1 1 1 1 1 0 0 0 o-12
31.12.2009 31.12.2010 463.7 428.4 3.09x 5.23x 61.5 28.3 23.32x 79.09x 24.2 (26.4) 37.72x Profitability
LTM-4Q 31.12.2011 560.0 3.62x 106.1 19.09x (211.0) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 802.0 3.10x 143.8 17.27x 79.0 12.85x 143.81 89.64 11.18% 6.22% -0.53% -1.74% 0.24% 17.3% 26.9% 18.1% 9.9% 1.08 0.53 51.67% 154.97% 6.13 42.91
Price/ Cash Flow
06/yy 736.6 11.83x 119.5 18.56x (92.4) 0.00x
LTM 06/yy 673.7 14.59x 181.0 13.75x (14.7) 0.00x
FY+1
0.97 -12.16% -20.12% 0.972 15 3.933 3'426'077 3'572'214 2'579'783 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 698.5 1'202.9 198.0 284.0 3.80x 2.51x 186.8 230.3 13.01x 10.55x 6.5 31.0 119.09x 31.19x 14.56x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
2.48 -1.75 8.15 8.96 155.0% 60.7% 0.24 0.37 59.59 8.51 89.32 -5.75
Sales/Revenue/Turnover
300.00
900.0 800.0
250.00
700.0 600.0
200.00
500.0 150.00
400.0 300.0
100.00
200.0 50.00 0.00 01.01.2010
100.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Akenerji Elektrik Uretim AS Holdings By:
All
Holder Name AKKOK SANAYI YATIRIM CEZ PIONEER DIMENSIONAL FUND ADV PIONEER INVESTMENTS IFM - INDEPENDENT FU BLACKROCK VANGUARD GROUP INC EATON VANCE MANAGEME INVESCO LTD JOHN HANCOCK ADVISER NORDEA INVESTMENT FU BANKIA BANCA PRIVADA INVESTORS TFI SA BESSEMER GROUP INCOR WORLD INVEST OPPORTU POWERSHARES GLOBAL F FLEXSHARES TRUST NEW YORK LIFE INVEST STATUS
Firm Name Seker Securities Ekspres Invest Goldman Sachs BNP Paribas Equity Research VTB Capital Oyak Securities IS Investment & Securities Deutsche Bank BGC Partners Yapi Kredi Yatirim ve Menkul Degerler EVA Dimensions Unlu Securities Garanti Yatirim Menkul Kiymetler Global Menkul Degerler HSBC Eczacibasi Securities Yatirim Finansman Securities Burgan Securities
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst BURAK DEMIRBILEK SELIM KUNTER MATIJA GERGOLET KENAN COSGUNER MIKHAIL RASSTRIGIN UYGAR GEZER ASLI OZATA KUMBARACI KORAY PAMIR EZGI YILMAZ ELVIN AKBULUT DOUG WALTERS OYTUN ALTASLI KERIM GOKOZ SERCAN UZUN LEVENT BAYAR TEAM COVERAGE ZUMRUT CAN MURAT IGNEBEKCILI
Source Research Research ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation outperform buy Buy/Neutral hold hold market perform outperform hold hold buy hold market perform market perform buy overweight underperform not rated hold
Amt Held 364'582'001 364'582'001 4'568'975 2'495'654 1'576'000 1'455'169 1'380'223 1'203'503 1'122'567 436'809 207'371 180'071 159'743 75'000 74'462 60'000 50'935 46'194 33'348 26'457
% Out 50 50 0.63 0.34 0.22 0.2 0.19 0.17 0.15 0.06 0.03 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0 0
Weighting
Change
5 5 5 3 3 3 5 3 3 5 3 3 3 5 5 1 #N/A N/A 3
M M U M M M M M M M U N M M M M M M
Latest Chg 569'385 (8'167) 33'385 75'000 3'777 -
Target Price 2 2 2 1 1 1 2 2 1 2 #N/A N/A 2 2 2 3 2 #N/A N/A 2
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 19.12.2012 19.12.2012 30.04.2013 30.04.2013 28.03.2013 31.05.2013 26.09.2013 30.06.2013 31.07.2013 27.09.2013 31.08.2013 28.06.2013 30.06.2013 31.12.2012 30.04.2013 31.08.2013 27.09.2013 31.08.2013 31.07.2013 31.08.2013
Date Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month
Inst Type Corporation Corporation Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Insurance Company Investment Advisor
Date 23.09.2013 23.09.2013 12.09.2013 12.09.2013 09.09.2013 05.09.2013 04.09.2013 02.09.2013 28.08.2013 19.08.2013 22.07.2013 19.07.2013 18.07.2013 27.06.2013 15.05.2013 12.09.2012 03.08.2012 25.05.2012
30.09.2013
Torunlar Gayrimenkul Yatirim Ortakligi AS Torunlar Gayrimenkul Yatirim Ortakligi AS offers construction services. The Company primarily builds shopping centers, logistics and storage facilities, and factories.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (16.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TRGYO TI EQUITY YTD Change TRGYO TI EQUITY YTD % CHANGE
12/2012 06/yy 4.46 2.59 379'350.00 3.39 -23.99% 30.89% 41.71% 500.0 1'695.00 1'220.80 0.0 0.0 579.57 2'682.58
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
-
7.0 M 6.0 M 5.0 M 4.0 M 3.0 M 2.0 M 1.0 M .0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008
5 5 4 4 3 3 2 2 1 1 0 o-12
31.12.2009 31.12.2010 120.2 232.9 7.54x 67.2 51.2 34.32x 535.6 214.2 6.59x Profitability
LTM-4Q 31.12.2011 162.9 8.19x 75.9 17.57x 177.3 5.02x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 226.7 9.93x 122.2 18.42x 336.9 4.78x 122.24 121.65 53.66% 152.56% 5.88% 9.77% 0.05% 61.7% 51.0% 50.7% 148.6% 1.68 0.97 25.68% 42.88% 2.19 0.28
Price/ Cash Flow
06/yy 156.6 21.25x 22.6 0.00x 280.9 4.42x
LTM 06/yy 246.8 39.25x 125.9 21.70x 265.3 6.58x
FY+1
0.79 22.28% 7.85% 0.788 14 4.429 278'487 723'672 776'321 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 677.7 467.2 3.46x 4.83x 330.1 296.9 8.13x 9.04x 339.6 356.3 4.70x 4.54x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
2.51 2.48 7.84 10.87 42.9% 30.0% 0.05 161.45 166.47 1287.78 44.85 1363.95
Sales/Revenue/Turnover
9.00
250.0
8.00
200.0
7.00 6.00
150.0
5.00 4.00
100.0
3.00
50.0
2.00 1.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Torunlar Gayrimenkul Yatirim Ortakligi AS Holdings By:
All
Holder Name JP MORGAN BANK OF NEW YORK MEL BZ WBK TOWARZYSTWO F SWEDBANK ROBUR FONDE COLUMBIA MANAGEMENT ING INVESTMENT MANAG BLACKROCK VANGUARD GROUP INC CARNEGIE FUND MANAGE HANDELSBANKEN FONDER SKAGEN AS AVIVA INVESTORS POLA STATE STREET CORP OYSTER ASSET MANAGEM BAWAG PSK INVEST GMB CREDIT SUISSE AG SOMPO JP NIHON KOA A FIRST TRUST BAYERNINVEST LUXEMBO DEKABANK DEUTSCHE GI
Firm Name Eczacibasi Securities Sardis Securities Ekspres Invest Oyak Securities IS Investment & Securities Yatirim Finansman Securities Yapi Kredi Yatirim ve Menkul Degerler BGC Partners Garanti Yatirim Menkul Kiymetler HSBC Tera Stock Brokers EVA Dimensions Erste Group ATA Invest
Portfolio Name n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst GOKAY BOBEK HAYDAR ACUN KURTHAN ATMACA MUSTAFA ONER EMRE SEZAN HUSEYIN MERDAN GEYIK ELVIN AKBULUT BARIS INCE KERIM GOKOZ LEVENT BAYAR HASAN DEMIR DOUG WALTERS MEHMET EMIN ZUMRUT ERMAN TUTUNCUOGLU
Source ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation outperform buy buy market perform outperform outperform buy hold market perform overweight buy buy buy market perform
Amt Held 2'463'620 2'074'102 1'677'809 1'450'893 1'001'972 963'118 929'162 923'267 488'500 440'000 400'000 390'625 319'891 257'511 240'000 203'032 200'000 120'018 120'000 50'000
% Out 0.49 0.41 0.34 0.29 0.2 0.19 0.19 0.18 0.1 0.09 0.08 0.08 0.06 0.05 0.05 0.04 0.04 0.02 0.02 0.01
Weighting
Change 5 5 5 3 5 5 5 3 3 5 5 5 5 3
M M M M M U U M M M N M M M
Latest Chg 195'350 (97'909) 111'607 (476'958) (6'663) (5'498) 661'452 (11'500) (160'000) (9'875) (16'662) 200'000 120'000 -
Target Price 4 #N/A N/A 4 4 5 5 4 4 4 6 5 #N/A N/A 4 3
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.05.2013 27.09.2013 31.12.2012 30.06.2012 31.07.2013 31.07.2013 26.09.2013 30.06.2013 30.08.2013 30.08.2013 30.08.2013 30.06.2012 27.09.2013 28.02.2013 30.04.2013 31.05.2013 04.03.2013 27.09.2013 28.03.2013 28.03.2013
Date Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided
Inst Type Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Bank
Date 27.09.2013 27.09.2013 23.09.2013 05.09.2013 05.09.2013 02.09.2013 27.08.2013 31.07.2013 18.07.2013 19.06.2013 11.06.2013 06.06.2013 04.11.2012 03.08.2012
30.09.2013
NET Holding AS Net Holding A.S., through subsidiaries, primarily provides tourism services. The Group also operates construction, retailing, real estate development, multimedia storage management and publishing businesses.
Price/Volume 3
20.0 M 18.0 M 16.0 M 14.0 M 12.0 M 10.0 M 8.0 M 6.0 M 4.0 M 2.0 M .0 M
3 2 2
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (13.03.2013) 52-Week Low (01.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance NTHOL TI EQUITY YTD Change NTHOL TI EQUITY YTD % CHANGE
12/2012 06/yy 2.55 1.76 744'082.00 2.4 -5.88% 36.36% 74.68% 365.8 877.80 209.85 0.0 148.3 70.53 1'218.58
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 70.4 3.70x (55.8) (11.1) -
1
31.12.2009 31.12.2010 69.8 98.7 4.26x 4.27x (28.7) 2.4 178.87x (4.0) 35.2 8.31x Profitability
LTM-4Q 31.12.2011 114.6 6.76x (9.1) 7.7 75.03x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 106.8 8.89x (11.6) 75.7 9.12x -11.57 -25.14 -23.54% 61.61% 11.08% 33.14% 0.21% 18.0% 7.8% -2.5% 70.8% 0.88 0.49 34.13% 112.77% 6.76 7.77
Price/ Cash Flow
06/yy 118.7 26.71x (17.7) 0.00x 87.2 6.43x
LTM 06/yy 137.1 31.42x 10.6 118.00x 72.6 13.15x
FY+1
0.58 43.63% 44.43% 0.578 2 5.000 219'362 175'325 299'597 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 294.0 64.0 19.04x 71.2 12.63x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-0.69 -2.03 17.97 29.70 112.8% 38.6% 0.21 0.54 54.00 46.95 161.43 19.42
Sales/Revenue/Turnover
250.00
140.0 120.0
200.00
100.0 150.00
80.0 60.0
100.00
40.0 50.00
0.00 01.01.2010
20.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
NET Holding AS Holdings By:
All
Holder Name ASYANET TURIZM SAN V NET TURIZM TICARET V HALIKARNAS TURIZM ME TURIZM HOLDING AS VALUE SQUARE NV DIMENSIONAL FUND ADV BLACKROCK HANDELSBANKEN FONDER STATE STREET CORP EATON VANCE MANAGEME JOHN HANCOCK ADVISER ROYCE AND ASSOCIATES BESSEMER GROUP INCOR VANGUARD GROUP INC
Firm Name Tera Stock Brokers EVA Dimensions FinansInvest Ekspres Invest
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst AYSE COLAK CRAIG STERLING BARAN YILDIRIM SELIM KUNTER
Source Research Research Research Research MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation buy buy not rated Under Review
Amt Held 40'812'632 40'634'806 4'923'166 3'992'507 2'318'217 2'193'948 745'046 580'000 468'911 282'129 252'929 142'000 37'052 -
% Out 11.16 11.11 1.35 1.09 0.63 0.6 0.2 0.16 0.13 0.08 0.07 0.04 0.01 0
Weighting
Change
5 5 #N/A N/A #N/A N/A
N U M M
Latest Chg (4'139) (13'770) (14'168) (848'575)
Target Price 3 #N/A N/A #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2008 31.12.2008 31.12.2008 31.12.2008 31.03.2013 30.04.2013 26.09.2013 30.08.2013 27.09.2013 31.07.2013 31.08.2013 30.06.2013 30.04.2013 30.06.2013
Date Not Provided Not Provided Not Provided Not Provided
Inst Type Other Corporation Other Other Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 19.09.2013 18.09.2013 24.04.2013 19.02.2010
30.09.2013
Halk Gayrimenkul Yatrm Ortakligi AS Halk Gayrimenkul Yatrm Ortakligi AS is a real estate investment trust. The Company is currently investing in a residential housing Project in Osmaniye-
Price/Volume 1
80.0 M
1
70.0 M 60.0 M
1
50.0 M
1
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (22.02.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 21.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance HLGYO TI EQUITY YTD Change HLGYO TI EQUITY YTD % CHANGE
03/2013 06/yy 1.36 1.08 4'617'642.00 1.25 -7.90% 15.74% 32.47% 673.6 842.05 21.64 0.0 0.0 33.11 920.64
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20 1.00
31.03.2010 -
30.0 M
0
20.0 M
0
10.0 M
0 f-13
.0 M m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.03.2009 Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
40.0 M
1
Profitability
31.03.2011 34.0 30.0 30.4 -
LTM-4Q 31.03.2012 24.9 12.1 -
31.03.2013 7.1 3.3 260.00x 29.95 29.94 88.05% 95.7% 46.4% 8.65 8.56 4.07% 4.25% -
06/yy 0.0 #DIV/0! 0.0 0.00x 0.0 0.00x
LTM 06/yy 10.1 0.00x 0.0 0.00x 6.0 0.00x
FY+1
1 5.000 3'490'278 2'594'851 1'950'241 FY+2
FQ+1
FQ+2
03/14 Y 03/15 Y 09/13 Q2 12/13 Q3 135.0 52.0 6.20x 21.12x 90.0 45.0 10.23x 20.46x 90.0 32.0 9.62x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
4.2% 4.1% -
Sales/Revenue/Turnover
40.0 35.0 30.0
0.80 0.60
25.0 20.0 15.0
0.40 0.20
10.0 5.0 0.0
0.00
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Halk Gayrimenkul Yatrm Ortakligi AS Holdings By:
All
Holder Name BLACKROCK TIAA CREF INVESTMENT
Firm Name IS Investment & Securities
Portfolio Name n/a Multiple Portfolios
Analyst EMRE SEZAN
Source ULT-AGG MF-AGG
Recommendation outperform
Amt Held 1'261'416 7'035
% Out 0.19 0
Weighting
Change 5
Latest Chg (7'464) -
Target Price
N
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 26.09.2013 31.07.2013
Date 2
Not Provided
Inst Type Investment Advisor Investment Advisor
Date 06.09.2013
30.09.2013
Sinpas Gayrimenkul Yatirim Ortakligi AS Sinpas Gayrimenkul Yatirim Ortakligi AS develops real estate.
Price/Volume 2
30.0 M
2
25.0 M
1 1
20.0 M
1
12/2012 06/yy 1.61 0.84 3'579'073.00 1.06 -34.16% 26.19% 28.57% 600.0 636.00 409.97 0.0 0.0 51.07 1'048.31
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1
10.0 M
0
5.0 M
0 0 o-12
31.12.2009 31.12.2010 171.0 353.3 5.07x 2.87x (28.2) 55.8 18.21x (18.1) 61.0 17.05x Profitability
LTM-4Q 31.12.2011 655.4 1.27x 141.9 5.86x 140.0 4.24x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 603.9 2.00x 46.1 26.15x 75.8 11.16x 46.07 39.10 6.48% 3.11% 5.93% 0.27% 19.8% 10.4% 9.3% 12.5% 1.79 0.48 19.58% 38.14% 2.56 0.78
Price/ Cash Flow
06/yy 598.7 6.65x 74.6 14.01x 62.3 19.33x
d-12
j-13
f-13 m-13
LTM 06/yy 536.9 8.72x 56.0 19.69x 62.3 11.07x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
1.07 -14.35% -22.25% 1.075 18 4.389 2'482'068 5'221'834 4'047'234 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 636.5 695.5 1.41x 0.92x 112.7 122.3 9.30x 8.57x 107.4 132.3 6.06x 4.98x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
7.36 8.80 38.1% 27.6% 0.27 22.90 142.31 467.01 77.34 438.76
Sales/Revenue/Turnover
70.00
700.0
60.00
600.0
50.00
500.0
40.00
400.0
30.00
300.0
20.00
200.0
10.00
100.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 72.4 2.14x (4.4) 19.6 12.15x
15.0 M
1
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (15.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SNGYO TI EQUITY YTD Change SNGYO TI EQUITY YTD % CHANGE
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Sinpas Gayrimenkul Yatirim Ortakligi AS Holdings By:
All
Holder Name SINPAS YAPI ENDUSTRI CELIK AVNI AUTONOMY MASTER FUND CELIK OMER FARUK CELIK AHMET SWEDBANK ROBUR FONDE BLACKROCK BZ WBK TOWARZYSTWO F NEUBERGER BERMAN LLC BANK OF NEW YORK MEL ROBECO ALPINE WOODS CAPITAL PRINCIPAL FINANCIAL TRANSAMERICA INVESTM SEB US GLOBAL INVESTORS DWS INVESTMENTS GUSTAVIADAVEGARDH FO ING INVESTMENT MANAG EAST CAPITAL ASSET M
Firm Name Sardis Securities Seker Securities Burgan Securities Ekspres Invest EVA Dimensions IS Investment & Securities Ak Investment Yatirim Finansman Securities Deutsche Bank FinansInvest Global Menkul Degerler Yapi Kredi Yatirim ve Menkul Degerler BGC Partners Garanti Yatirim Menkul Kiymetler Tera Stock Brokers HSBC Erste Group ATA Invest
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst HAYDAR ACUN OKAN UZUN MURAT IGNEBEKCILI KURTHAN ATMACA DOUG WALTERS EMRE SEZAN BERTUG TUZUN HUSEYIN MERDAN GEYIK ATHMANE BENZERROUG GAYE ABIDIN SERCAN UZUN ELVIN AKBULUT KEREM TEZCAN KERIM GOKOZ HASAN DEMIR LEVENT BAYAR MEHMET EMIN ZUMRUT ERMAN TUTUNCUOGLU
Source Research Research Research Research Research MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold outperform buy buy underweight outperform market outperform outperform buy outperform buy buy buy market perform buy overweight buy market outperform
Amt Held 185'073'199 101'218'614 75'529'272 9'855'969 9'855'969 8'762'341 7'356'667 6'153'844 6'093'045 6'016'209 4'032'574 3'551'294 2'709'679 2'036'353 2'005'132 2'000'000 2'000'000 1'600'000 1'495'035 1'359'382
% Out 30.85 16.87 12.59 1.64 1.64 1.46 1.23 1.03 1.02 1 0.67 0.59 0.45 0.34 0.33 0.33 0.33 0.27 0.25 0.23
Weighting
Change 3 5 5 5 1 5 4 5 5 5 5 5 5 3 5 5 5 4
M M M M D M M U M M M M M M N M M M
Latest Chg 500'000 3'567'914 (1'651'815) 118'690 (20'000) 2'709'679 (33'280) 2'000'000 600'000 (2'018'000)
Target Price 2 1 2 2 #N/A N/A 2 1 2 2 2 2 1 2 1 2 2 2 1
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 23.12.2008 23.12.2008 10.11.2008 23.12.2008 23.12.2008 31.03.2013 26.09.2013 31.12.2012 31.07.2013 27.09.2013 30.04.2013 31.07.2013 30.06.2013 30.06.2013 31.03.2013 28.06.2013 28.06.2013 31.03.2013 28.06.2013 31.03.2013
Date 12 month Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month 12 month Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided
Inst Type Corporation n/a n/a n/a n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 27.09.2013 25.09.2013 25.09.2013 23.09.2013 16.09.2013 05.09.2013 04.09.2013 02.09.2013 27.08.2013 27.08.2013 27.08.2013 27.08.2013 31.07.2013 18.07.2013 31.05.2013 15.05.2013 04.11.2012 20.07.2012
30.09.2013
Besiktas Futbol Yatirimlari Sanayi ve Ticaret AS Besiktas Futbol Yatirimlar Sanayi ve Ticaret A.S. is a professional soccer club which belongs to the Turkish super league.
Price/Volume 3
140.0 M
3
120.0 M 100.0 M
2
Latest Fiscal Year: LTM as of: 52-Week High (30.09.2013) 52-Week Low (26.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 21.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BJKAS TI EQUITY YTD Change BJKAS TI EQUITY YTD % CHANGE
05/2013 02/yy 2.69 1.33 79'637'224.00 2.69 0.00% 102.26% 91.30% 240.0 645.60 132.32 0.0 (0.1) 1.58 756.76
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
60.0 M
1
40.0 M
1
20.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.05.2009 85.2 4.32x 9.0 40.67x (29.4) -
80.0 M
2
Valuation Analysis
31.05.2010 31.05.2011 131.5 145.7 1.58x 3.34x 1.3 (38.1) 155.11x (48.4) (120.1) Profitability
LTM-4Q 31.05.2012 153.5 1.95x (36.1) (150.8) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.05.2013 147.4 (68.3) -36.11 -59.57 -38.82% -98.82% -30.5% -46.3% 0.09 0.04 104.23% -
Price/ Cash Flow
11/yy 150.1 12.88x (39.1) 0.00x (146.2) 0.00x
LTM 02/yy 147.0 9.27x (2.6) 0.00x (46.7) 0.00x
0.90 75.89% 37.82% 0.902 1 1.000 38'112'020 20'453'420 12'149'230
FY+1
FY+2
FQ+1
FQ+2
05/14 Y
05/15 Y
05/13 Q4
08/13 Q1
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
-82.05 -85.20
Sales/Revenue/Turnover
12.00
180.0 160.0
10.00
140.0 120.0
8.00
100.0 6.00
80.0 60.0
4.00
40.0 2.00 0.00 04.06.2010
20.0 0.0 04.12.2010
04.06.2011
04.12.2011
04.06.2012
04.12.2012
04.06.2013
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Besiktas Futbol Yatirimlari Sanayi ve Ticaret AS Holdings By:
All
Holder Name BESIKTAS JIMNASTIK K DIMENSIONAL FUND ADV JOHN HANCOCK ADVISER
Firm Name EVA Dimensions
Portfolio Name n/a n/a Multiple Portfolios
Analyst CRAIG STERLING
Source Research ULT-AGG MF-AGG
Recommendation sell
Amt Held 27'999'575 75'244 13'072
% Out 11.67 0.03 0.01
Latest Chg -
Weighting
Change
Target Price
1
N
#N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 13.11.2008 31.01.2013 31.08.2013
Date Not Provided
Inst Type n/a Investment Advisor Investment Advisor
Date 02.09.2013
30.09.2013
Turk Ekonomi Bankasi AS Turk Ekonomi Bankasi A.S. (TEB) attracts deposits and offers commercial banking services. The Bank offers foreign trade financing, cash management, project finance, investment banking, factoring, lease financing, insurance, private banking, mutual funds, credit cards, treasury, asset management, and precious metals trading services.
Price/Volume 3
2 2
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (09.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TEBNK TI EQUITY YTD Change TEBNK TI EQUITY YTD % CHANGE
12/2012 06/yy 2.69 1.66 144'442.00 2.36 -12.27% 42.17% 61.17% 2'204.4 5'202.36 10'089.07 0.0 7.7 7'158.24 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1 1 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 2'638.6 187.0 4.82x
10.0 M 9.0 M 8.0 M 7.0 M 6.0 M 5.0 M 4.0 M 3.0 M 2.0 M 1.0 M .0 M
3
31.12.2009 31.12.2010 2'286.0 2'246.0 267.9 272.6 11.50x 9.97x Profitability
LTM-4Q 31.12.2011 3'742.7 224.6 14.14x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 5'037.4 476.4 9.44x 22.29% 22.29% 1.24% 11.80% 3.64% 0.11% 16.6% 22.00% 202.10% -
Price/ Cash Flow
06/yy 4'530.9 0.00x 0.0 0.00x 345.0 16.04x
LTM 06/yy 5'240.1 0.00x 0.0 0.00x 588.5 8.24x
0.88 36.42% 15.69% 0.882 4 4.000 262'350 399'893 573'489
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
582.5 632.0 S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
202.1% 66.9% 0.11 20.87 -
Sales/Revenue/Turnover
90.00
6'000.0
80.00
5'000.0
70.00
4'000.0
60.00 50.00
3'000.0
40.00
2'000.0
30.00 20.00
1'000.0
10.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turk Ekonomi Bankasi AS Holdings By:
All
Holder Name TEB MALI YATIRIMLAR BNPP YATIRIMLAR HOLD FORTIS BNP PARIBAS ABERDEEN DANSKE INVEST MANAGE DANSKE INVEST A/S ABERDEEN ASSET MGMT FIRST TRUST SOMPO JP NIHON KOA A FMR LLC ACADIAN ASSET MANAGE PRUDENTIAL FINANCIAL OYSTER ASSET MANAGEM AXA ROSENBERG INTL ERSTE SPARINVEST KAG AXA INVESTMENT MANAG ING INVESTMENT MANAG COMPASS EMP INVESCO LTD FIRST TRUST GLOBAL P
Firm Name Ak Investment EVA Dimensions Global Menkul Degerler Credit Suisse IS Investment & Securities Eczacibasi Securities
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst HAKAN AYGUN DOUG WALTERS SEVGI ONUR ATES BULDUR BULENT SENGONUL SERCAN SOYLU
Source Research Research Research ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation market perform buy market perform outperform Under Review underperform
Amt Held 1'212'414'500 514'615'805 376'583'807 32'245'602 4'616'206 4'040'194 1'442'000 368'804 310'000 225'803 190'766 139'200 120'881 108'000 100'000 49'679 41'347 24'090 16'049 9'507
% Out 55 23.35 17.08 1.46 0.21 0.18 0.07 0.02 0.01 0.01 0.01 0.01 0.01 0 0 0 0 0 0 0
Weighting
Change
3 5 3 5 #N/A N/A 1
M U M M M M
Latest Chg 709'538 1'442'000 310'000 (19'853) 108'000 49'679 14'632 -
Target Price 2 #N/A N/A 3 3 #N/A N/A 1
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.12.2012 30.06.2013 28.06.2013 31.05.2013 30.04.2013 27.09.2013 04.03.2013 31.07.2013 31.07.2013 31.07.2013 31.07.2012 31.12.2012 28.03.2013 31.01.2013 30.06.2013 31.07.2013 27.09.2013 27.09.2013
Date 12 month Not Provided Not Provided Not Provided Not Provided Not Provided
Inst Type Other n/a Bank Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 04.09.2013 26.07.2013 28.06.2013 26.06.2013 11.12.2012 23.02.2011
30.09.2013
Goltas Goller Bolgesi Cimento Sanayi ve Ticaret A.S. Goltas Goller Bolgesi Cimento Sanayi ve Ticaret A.S. produces cement, ready-mix concrete, and clinker. The Company operates four cement mills and two dry lines for producing clinker. Goltas sells its products in Antalya, Usak, Afyon, Denizli, Konya, Kutahya, Fethiye, Burdur, Isparta, and surrounding areas.
Price/Volume 80
2.5 M
70
2.0 M
60 50
Latest Fiscal Year: LTM as of: 52-Week High (10.04.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GOLTS TI EQUITY YTD Change GOLTS TI EQUITY YTD % CHANGE
12/2012 03/yy 78.00 41.70 339'471.00 50.25 -35.58% 20.50% 23.55% 7.2 361.80 96.12 0.0 38.4 67.78 432.38
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 187.5 185.3 1.42x 3.09x 28.2 33.1 9.48x 17.32x 4.8 4.6 60.71x 108.01x Profitability
20
.5 M
10 0 o-12
.0 M n-12
LTM-4Q 31.12.2011 234.6 1.87x 44.6 9.86x 4.3 82.57x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 290.2 1.79x 60.1 8.63x 18.1 24.98x 60.05 35.51 12.24% 12.18% 3.14% 5.56% 7.61% 0.64% 29.5% 18.9% 10.9% 6.2% 1.79 1.21 20.32% 35.92% 7.48 5.70
Price/ Cash Flow
03/yy 247.9 7.87x 57.8 8.55x 8.3 49.81x
d-12
j-13
f-13 m-13
LTM 03/yy 301.3 6.65x 56.9 9.63x 14.9 32.06x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.75 -9.21% -18.61% 0.753 1 1.000 417'458 406'450 359'787 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 06/13 Q2 09/13 Q3 302.0 67.7 74.0 6.39x 5.84x 33.1 37.0 10.92x 9.78x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
7.29 5.01 0.44 1.80 35.9% 23.9% 0.64 1.07 48.80 63.99 45.68 46.09
Sales/Revenue/Turnover
70.00
350.0
60.00
300.0
50.00
250.0
40.00
200.0
30.00
150.0
20.00
100.0
10.00
50.0
0.00 01.01.2010
1.0 M
30
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 170.2 0.87x 43.4 3.43x 12.1 14.86x
1.5 M
40
Valuation Analysis
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Goltas Goller Bolgesi Cimento Sanayi ve Ticaret A.S. Holdings By:
All
Holder Name GOL YATIRIM HOLDING DIMENSIONAL FUND ADV BLACKROCK JOHN HANCOCK ADVISER BESSEMER GROUP INCOR VANGUARD GROUP INC ERSTE SPARINVEST KAG
Firm Name EVA Dimensions Tera Stock Brokers Global Menkul Degerler
Portfolio Name n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst TIMOTHY STANISH FEYRUZE ASLI KONDU TEAM COVERAGE
Source Research ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation underweight sell sell
Amt Held 1'984'000 54'822 26'871 6'137 276 -
% Out 27.56 0.76 0.37 0.09 0 0 0
Weighting
Change 1 1 1
N N M
Latest Chg 13'920 (159) (19'068) (3'000)
Target Price #N/A N/A 39 64
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.09.2009 30.04.2013 26.09.2013 31.08.2013 30.04.2013 30.06.2013 28.03.2013
Date Not Provided Not Provided Not Provided
Inst Type Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 02.09.2013 20.02.2012 13.10.2010
30.09.2013
Bagfas Bandirma Gubre Fabrik Bagfas Bandirma Gubre Fabrikalari A.S. manufactures chemical fertilizers and acids including composite fertilizer, ammonium sulphate, diammoniumphosphate, and triple fertilizer. Bagfas sells its products throughout Turkey.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (21.01.2013) 52-Week Low (29.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BAGFS TI EQUITY YTD Change BAGFS TI EQUITY YTD % CHANGE
12/2012 06/yy 61.50 32.30 261'322.00 40.1 -34.80% 24.15% 24.32% 9.0 360.90 29.31 0.0 0.0 22.99 426.05
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.7 M
60
.6 M
50
.5 M
40
.4 M
30
.3 M
20
.2 M
10
.1 M
0 o-12
31.12.2009 31.12.2010 268.0 279.8 0.88x 1.42x (8.4) 63.1 6.31x (5.1) 47.0 10.57x Profitability
LTM-4Q 31.12.2011 325.1 1.10x 90.3 3.96x 73.8 6.20x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 363.9 1.35x 36.3 13.57x 23.9 20.33x 36.27 25.80 7.09% 7.14% 1.50% 2.74% 0.81% 15.7% 5.7% 1.7% 6.6% 2.72 0.88 8.94% 12.67% 12.14 3.27
Price/ Cash Flow
06/yy 367.8 4.41x 70.5 5.81x 53.0 9.79x
d-12
j-13
f-13 m-13
LTM 06/yy 325.7 6.26x 18.4 24.05x 6.0 0.00x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.71 -31.26% -24.46% 0.707 7 2.714 98'056 71'850 62'346 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 375.1 372.5 1.14x 1.34x 34.0 44.5 12.51x 9.57x 23.4 29.8 16.52x 13.28x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
3.54 7.93 12.7% 11.2% 0.81 3.72 30.06 111.60 111.79 58.95
Sales/Revenue/Turnover
80.00
450.0
70.00
400.0
60.00
350.0 300.0
50.00
250.0
40.00
200.0
30.00
150.0
20.00
100.0
10.00
50.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 390.3 0.40x 111.0 1.40x 82.8 2.21x
70
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Bagfas Bandirma Gubre Fabrik Holdings By:
All
Holder Name RECEP GENCER BLACKROCK DIMENSIONAL FUND ADV GLOBAL X MANAGEMENT EATON VANCE MANAGEME SCHRODER INVESTMENT JOHN HANCOCK ADVISER PRUDENTIAL FINANCIAL ERSTE SPARINVEST KAG LEGG MASON ASSET MAN STATE STREET CORP BESSEMER GROUP INCOR DWS INVESTMENTS VANGUARD GROUP INC SOMPO JP NIHON KOA A
Firm Name Burgan Securities IS Investment & Securities Global Menkul Degerler EVA Dimensions Tera Stock Brokers HSBC Erste Group BGC Partners Yatirim Finansman Securities Ekspres Invest Garanti Yatirim Menkul Kiymetler
Portfolio Name n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst UMUT OZTURK ILYAS SAFA URGANCI HASAN BAYHAN TIMOTHY STANISH OGUZHAN AKBULUT CENK ORCAN EVRIM DAIRECIOGLU CAN OZCELIK OZGUR UCUR KURTHAN ATMACA SEZAI SAKLAROGLU
Source Co File ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation hold outperform market perform sell sell neutral hold buy not rated sell market perform
Amt Held 1'213'163 37'592 36'157 35'749 34'300 32'101 11'413 4'600 4'000 800 718 679 100 -
% Out 13.48 0.42 0.4 0.4 0.38 0.36 0.13 0.05 0.04 0.01 0.01 0.01 0 0 0
Weighting
Change
3 5 3 1 1 3 3 5 #N/A N/A 1 3
M M M N D M D M M M M
Latest Chg (202) 15'840 10'400 6'012 (5'000) (21'747) (3'500)
Target Price 42 47 45 #N/A N/A 34 60 59 90 #N/A N/A 63 60
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.09.2012 26.09.2013 30.04.2013 26.09.2013 31.07.2013 28.03.2013 31.08.2013 31.07.2013 28.03.2013 20.04.2012 27.09.2013 30.04.2013 28.06.2013 30.06.2013 04.03.2013
Date 12 month Not Provided Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided Not Provided Not Provided
Inst Type n/a Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 18.09.2013 05.09.2013 04.09.2013 02.09.2013 14.08.2013 15.05.2013 25.04.2013 31.08.2012 11.04.2012 15.02.2012 29.12.2011
30.09.2013
GSD Holding GSD Holding A.S. is a financial group providing financial services in banking, commercial loans, leasing, foreign trade and securities brokerage.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (27.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GSDHO TI EQUITY YTD Change GSDHO TI EQUITY YTD % CHANGE
12/2012 06/yy 1.59 0.62 4'444'208.00 1.23 -22.64% 98.39% 65.98% 250.0 307.50 0.00 0.0 156.4 776.86 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
38.6 45.42x 20.0 4.63x
90.0 M
2
80.0 M
1
70.0 M
1
60.0 M
1
50.0 M
1
40.0 M
1
30.0 M
0
20.0 M
0
10.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008
2
31.12.2009 31.12.2010 496.0 350.0 41.9 42.3 27.4 21.7 8.67x 12.34x Profitability
LTM-4Q 31.12.2011 481.8 66.8 26.3 5.24x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 32.0 6.02x 66.78 38.49 7.99% 8.42% 0.55% 3.79% 32.4% 5.4% 0.98 0.25 0.00% 0.00% -
Price/ Cash Flow
06/yy 489.9 9.76x 64.6 39.27x 24.5 7.54x
LTM 06/yy 473.6 10.98x 48.8 0.00x 21.9 13.64x
0.95 83.58% 59.74% 0.949 1 5.000 11'669'630 11'349'730 13'557'090
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
0.0% 0.0% -
Sales/Revenue/Turnover
8.00
1'200.0
7.00
1'000.0
6.00
800.0
5.00 4.00
600.0
3.00
400.0
2.00
200.0 1.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
GSD Holding Holdings By:
All
Holder Name YILMAZ TURGUT DELTA YATIRIM AS GSD YATIRIM BANKASI DIMENSIONAL FUND ADV GSD DIS TICARET AS STATE STREET CORP GSD EGITIM VAKFI ING INVESTMENT MANAG JOHN HANCOCK ADVISER NEW YORK LIFE INVEST BESSEMER GROUP INCOR 60 NAMA YAZILI ORTAK ERSTE SPARINVEST KAG
Firm Name EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst DOUG WALTERS
Source Research Research Research ULT-AGG Research ULT-AGG Research MF-AGG MF-AGG MF-AGG MF-AGG Research MF-AGG
Recommendation buy
Amt Held 26'843'801 11'250'000 8'418'659 7'987'589 2'805'562 776'541 430'000 337'168 245'645 102'720 74'533 158 -
% Out 10.74 4.5 3.37 3.2 1.12 0.31 0.17 0.13 0.1 0.04 0.03 0 0
Weighting
Change 5
N
Latest Chg 201'649 (23'975) (160'000)
Target Price #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 22.12.2008 22.12.2008 22.12.2008 30.04.2013 22.12.2008 27.09.2013 22.12.2008 30.06.2013 31.08.2013 31.07.2013 30.04.2013 22.12.2008 28.03.2013
Date Not Provided
Inst Type n/a Corporation Bank Investment Advisor Other Investment Advisor Other Investment Advisor Investment Advisor Insurance Company Investment Advisor Other Investment Advisor
Date 26.07.2013
30.09.2013
Anadolu Cam Sanayii AS Anadolu Cam Sanayii AS manufactures glassware. The Company sells industrial flat glass and industrial glass containers domestically and abroad.
Price/Volume 4
5.0 M 4.5 M 4.0 M 3.5 M 3.0 M 2.5 M 2.0 M 1.5 M 1.0 M .5 M .0 M
3 3 2
Valuation Analysis
2
Latest Fiscal Year: LTM as of: 52-Week High (25.01.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 01.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ANACM TI EQUITY YTD Change ANACM TI EQUITY YTD % CHANGE
12/2012 06/yy 3.04 2.07 220'548.00 2.39 -21.42% 15.46% 31.91% 415.0 991.85 972.64 0.0 87.4 147.62 1'934.22
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'054.5 1.05x 277.1 3.98x 10.9 36.55x
1
31.12.2009 31.12.2010 906.7 1'117.3 1.38x 1.49x 185.5 263.4 6.74x 6.30x 15.6 102.1 41.84x 11.19x Profitability
LTM-4Q 31.12.2011 1'287.7 1.40x 314.8 5.73x 134.3 6.81x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'475.2 1.37x 290.4 6.98x 71.6 15.57x 290.38 110.96 7.52% 4.59% 3.07% 7.44% 0.56% 23.2% 16.8% 4.1% 4.9% 0.86 0.43 40.43% 95.08% 5.33 4.76
Price/ Cash Flow
06/yy 1'397.3 5.48x 291.5 6.60x 86.6 11.02x
LTM 06/yy 1'500.6 5.33x 252.8 8.22x 83.1 13.51x
FY+1
0.81 7.05% -9.77% 0.807 16 4.313 253'948 330'971 355'975 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'598.6 1'776.2 479.0 426.0 1.15x 0.98x 305.9 356.0 6.32x 5.43x 91.5 115.4 10.44x 8.30x 18.38x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
3.41 -0.24 3.44 4.63 95.1% 46.7% 0.56 1.17 68.45 76.71 48.10 87.91
Sales/Revenue/Turnover
25.00
1'600.0 1'400.0
20.00
1'200.0 1'000.0
15.00
800.0 10.00
600.0 400.0
5.00
0.00 01.01.2010
200.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Anadolu Cam Sanayii AS Holdings By:
All
Holder Name TURK SISE VE CAM FAB FRANKLIN RESOURCES NORGES BANK SWEDBANK ROBUR FONDE DIMENSIONAL FUND ADV CAMIS MINING INC BLACKROCK IFM - INDEPENDENT FU VANGUARD GROUP INC FMR LLC NESTOR INVESTMENT MA DWS INVESTMENTS BAWAG PSK INVEST GMB JOHN HANCOCK ADVISER INVESTORS TFI SA BANK OF NEW YORK MEL BAYERNINVEST LUXEMBO ALLIANZ HELLENIC MUT PRUDENTIAL FINANCIAL FLEXSHARES TRUST
Firm Name Burgan Securities Goldman Sachs Seker Securities IS Investment & Securities Ak Investment Deutsche Bank BGC Partners Tera Stock Brokers Yapi Kredi Yatirim ve Menkul Degerler Garanti Yatirim Menkul Kiymetler Oyak Securities Global Menkul Degerler EVA Dimensions Erste Group Yatirim Finansman Securities ATA Invest
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst ECE MANDACI ASLI TUNCER OKAN UZUN ILYAS SAFA URGANCI OMER OMERBAS KORAY PAMIR CAN OZCELIK OGUZHAN AKBULUT AKIF MOROGLU HALIL IBRAHIM KAHVE MUSTAFA ONER TEAM COVERAGE TIMOTHY STANISH EVRIM DAIRECIOGLU ALPER USTUNISIK ISMAIL OZER
Source Research ULT-AGG MF-AGG MF-AGG ULT-AGG Research ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation hold Buy/Neutral outperform outperform market outperform buy hold neutral hold outperform Under Review buy buy buy outperform market outperform
Amt Held 285'481'917 7'662'927 6'857'365 4'945'491 3'451'411 2'889'075 903'976 698'292 674'041 327'108 312'668 234'501 208'445 183'066 149'820 140'354 125'067 56'551 51'400 27'491
% Out 68.79 1.85 1.65 1.19 0.83 0.7 0.22 0.17 0.16 0.08 0.08 0.06 0.05 0.04 0.04 0.03 0.03 0.01 0.01 0.01
Weighting
Change
3 5 5 5 4 5 3 3 3 5 #N/A N/A 5 5 5 5 4
M M M M M M M D M M M M M U M M
Latest Chg (416'891) 86'010 (5'348) 698'292 40'953 149'820 125'067 56'551 (1) 19'021
Target Price 3 4 2 3 3 4 2 3 3 3 3 3 #N/A N/A 4 3 3
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2009 28.09.2012 31.12.2012 31.03.2013 30.04.2013 31.12.2009 26.09.2013 31.05.2013 30.06.2013 31.07.2013 30.04.2013 28.06.2013 30.04.2013 31.08.2013 31.12.2012 27.09.2013 28.03.2013 31.05.2013 31.07.2013 31.08.2013
Date 12 month 12 month Not Provided Not Provided 12 month 12 month 12 month Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month 12 month Not Provided
Inst Type Corporation Investment Advisor Government Investment Advisor Investment Advisor Other Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 18.09.2013 12.09.2013 06.09.2013 05.09.2013 04.09.2013 02.09.2013 15.08.2013 14.08.2013 07.08.2013 18.07.2013 01.07.2013 01.07.2013 06.06.2013 27.05.2013 15.04.2013 20.07.2012
30.09.2013
Sekerbank TAS Sekerbank TAS operates as a commercial bank. The Bank offers a wide range of financial products and services, including commercial and retail banking and treasury services. Sekerbank, through its subsidiaries, also operates in the sugar, trade, finance, tourism, and mining sectors.
Price/Volume 3
14.0 M 12.0 M
2
10.0 M
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (28.03.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SKBNK TI EQUITY YTD Change SKBNK TI EQUITY YTD % CHANGE
12/2012 06/yy 2.23 1.23 298'903.00 1.88 -15.70% 52.85% 65.00% 1'000.0 1'880.00 1'345.10 0.0 39.3 1'727.35 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
8.0 M
1
6.0 M 4.0 M
1
2.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'561.6 145.7 2.99x
2
31.12.2009 31.12.2010 1'493.0 1'458.0 162.6 168.3 7.93x 7.89x Profitability
LTM-4Q 31.12.2011 1'797.8 124.3 7.24x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 2'294.0 250.0 7.20x 23.99% 23.99% 1.69% 14.66% 6.15% 0.15% 18.4% 8.84% 73.30% -
Price/ Cash Flow
06/yy 2'111.8 0.00x 0.0 0.00x 204.9 5.26x
LTM 06/yy 1'668.6 0.00x 0.0 0.00x 244.5 7.66x
FY+1
0.75 49.21% 4.44% 0.749 6 3.333 263'935 461'367 556'349 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'266.3 1'442.0 216.2 251.5 8.07x 6.96x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
73.3% 41.8% 0.15 3.73 -
Sales/Revenue/Turnover
1.20
7'000.0
1.00
6'000.0 5'000.0
0.80
4'000.0 0.60
3'000.0
0.40
2'000.0
0.20
1'000.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Sekerbank TAS Holdings By:
All
Holder Name SEKERBANK PERSONNEL SAMRUK-KAZYNA JSC BTA SECURITIES JSC DIMENSIONAL FUND ADV EAST CAPITAL ASSET M BLACKROCK VANGUARD GROUP INC ARTEMIS INVESTMENT M STATE STREET CORP EATON VANCE MANAGEME SUGAR BEET COOPERATI ING INVESTMENT MANAG JOHN HANCOCK ADVISER JULIUS BAER MULTICOO ERSTE SPARINVEST KAG EATON VANCE ADVISORS FIRST TRUST ACADIAN ASSET MANAGE OYSTER ASSET MANAGEM PRUDENTIAL FINANCIAL
Firm Name Oyak Securities Ak Investment BNP Paribas Equity Research EVA Dimensions Tera Stock Brokers Eczacibasi Securities Seker Securities
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a
Analyst METIN ESENDAL HAKAN AYGUN SADRETTIN BAGCI DOUG WALTERS HASAN DEMIR SERCAN SOYLU BURAK DEMIRBILEK
Source Research Research Research ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG Research MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG
Recommendation market perform market perform hold buy neutral market perform not rated
Amt Held 339'787'080 221'148'406 117'638'674 11'929'194 5'873'008 2'507'525 1'991'766 1'600'000 1'574'474 1'406'498 835'677 626'501 578'736 528'679 439'900 295'499 261'665 232'475 187'870 172'917
% Out 33.98 22.11 11.76 1.19 0.59 0.25 0.2 0.16 0.16 0.14 0.08 0.06 0.06 0.05 0.04 0.03 0.03 0.02 0.02 0.02
Weighting
Change
3 3 3 5 3 3 #N/A N/A
M M M M M M M
Latest Chg 154'511 3'940'908 (12'801) 1'600'000 (48'610) (3'287) -
Target Price 2 2 2 #N/A N/A 2 2 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 19.07.2013 19.07.2013 19.07.2013 30.04.2013 31.03.2013 26.09.2013 30.06.2013 31.12.2012 27.09.2013 31.07.2013 19.07.2013 28.06.2013 31.08.2013 30.04.2013 28.03.2013 31.07.2013 27.09.2013 31.07.2013 28.02.2013 31.07.2013
Date Not Provided 12 month 12 month Not Provided Not Provided Not Provided Not Provided
Inst Type n/a Government n/a Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Bank Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 05.09.2013 04.09.2013 19.08.2013 06.06.2013 31.05.2013 22.01.2013 05.09.2012
30.09.2013
Konya Cimento Sanayii AS Konya Cimento Sanayii A.S. manufactures clinker and cement. The Company mainly sells its products in the region of Middle Anatolia, Turkey.
Price/Volume 400
.6 M
350
.5 M
300 .4 M
250 200
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (13.02.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance KONYA TI EQUITY YTD Change KONYA TI EQUITY YTD % CHANGE
12/2012 06/yy 381.00 201.00 20'241.00 251 -34.12% 24.88% 30.56% 4.9 1'223.23 0.00 0.0 0.1 131.55 1'157.29
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.2 M
100 .1 M
50 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 188.0 0.79x 39.1 3.81x 35.2 5.08x
.3 M
150
31.12.2009 31.12.2010 179.3 215.6 1.26x 5.10x 27.3 43.8 8.29x 25.10x 22.8 35.9 15.29x 34.46x Profitability
LTM-4Q 31.12.2011 237.2 5.62x 48.8 27.32x 30.4 49.49x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 235.8 6.08x 48.6 29.51x 37.0 42.23x 48.55 32.86 13.94% 19.83% 8.92% 10.61% 0.69% 23.1% 18.5% 12.2% 15.7% 5.68 4.62 0.00% 0.00% 4.02 5.04
Price/ Cash Flow
06/yy 237.2 21.53x 53.2 27.39x 41.9 37.19x
LTM 06/yy 254.1 21.77x 47.1 25.62x 33.0 38.56x
FY+1
0.74 -12.99% -17.87% 0.738 2 2.000 17'613 19'215 17'806 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 233.0 55.0 60.0 21.04x 19.29x 42.0 45.5 29.12x 26.87x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-1.40 0.00 0.0% 0.0% 0.69 1.46 90.70 72.45 55.04 109.31
Sales/Revenue/Turnover
180.00
250.0
160.00
200.0
140.00 120.00
150.0
100.00 80.00
100.0
60.00
50.0
40.00 20.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Konya Cimento Sanayii AS Holdings By:
All
Holder Name PARFICIM SA EMERGING GLOBAL SHAR BANK OF NEW YORK MEL DIMENSIONAL FUND ADV BLACKROCK VANGUARD GROUP INC ERSTE SPARINVEST KAG BESSEMER GROUP INCOR JOHN HANCOCK ADVISER STATE STREET CORP FLEXSHARES TRUST
Firm Name EVA Dimensions Tera Stock Brokers Global Menkul Degerler
Portfolio Name n/a Multiple Portfolios Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst TIMOTHY STANISH FEYRUZE ASLI KONDU TEAM COVERAGE
Source Co File MF-AGG MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation hold sell sell
Amt Held 3'990'201 25'960 18'480 8'205 6'422 6'214 1'000 842 738 84 54
% Out 81.88 0.53 0.38 0.17 0.13 0.13 0.02 0.02 0.02 0 0
Weighting
Change 3 1 1
N M M
Latest Chg (38) (1'357) -
Target Price #N/A N/A 115 140
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.06.2012 27.09.2013 27.09.2013 30.04.2013 26.09.2013 30.06.2013 28.03.2013 30.04.2013 31.08.2013 27.09.2013 31.08.2013
Date Not Provided Not Provided Not Provided
Inst Type Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 25.07.2013 02.10.2012 13.10.2010
30.09.2013
Kartonsan Karton Sanayi ve Ticaret AS Kartonsan Karton San ve Tic AS produces paper, cardboard and test-liner, as well as white-lined and other chipboard. The Group also operates paper recycling unit.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (06.02.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance KARTN TI EQUITY YTD Change KARTN TI EQUITY YTD % CHANGE
12/2012 06/yy 328.00 192.50 92'412.00 242.5 -26.07% 25.97% 34.69% 2.8 687.98 0.33 0.0 0.0 84.82 638.98
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.7 M
300
.6 M
250
.5 M
200
.4 M
150
.3 M
100
.2 M
50
.1 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 134.6 1.02x 19.4 7.10x 14.6 10.66x
350
31.12.2009 31.12.2010 135.6 177.4 1.41x 3.15x 18.8 29.9 10.17x 18.68x 13.3 17.6 16.05x 34.31x Profitability
LTM-4Q 31.12.2011 211.3 2.26x 48.7 9.81x 37.0 14.66x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 213.0 2.74x 38.9 15.02x 27.1 24.69x 38.86 27.32 12.83% 15.91% 9.77% 11.14% 0.83% 20.2% 15.0% 9.7% 12.7% 6.54 4.41 0.13% 0.15% 6.34 3.54
Price/ Cash Flow
06/yy 218.5 9.46x 45.1 14.09x 31.8 22.28x
LTM 06/yy 206.2 12.13x 31.0 19.00x 24.3 26.26x
0.00 0.69 4.20% 3.53% 0.687 1 1.000 53'365 36'821 28'753
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
14.43 11.75 -1.58 0.00 0.1% 0.1% 0.83 2.73 57.60 103.11 41.51 116.00
Sales/Revenue/Turnover
40.00
250.0
35.00
200.0
30.00 25.00
150.0
20.00
100.0
15.00 10.00
50.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Kartonsan Karton Sanayi ve Ticaret AS Holdings By:
All
Holder Name PAK HOLDING AS PAK GIDA URETIM AS ASIL GIDA VE KIMYA OYCAN ITHALAT IHRACA MORGAN STANLEY DIMENSIONAL FUND ADV BLACKROCK JOHN HANCOCK ADVISER BESSEMER GROUP INCOR VANGUARD GROUP INC
Firm Name EVA Dimensions
Portfolio Name n/a n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios n/a
Analyst TIMOTHY STANISH
Source Research Research Research Research ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG
Recommendation sell
Amt Held 969'679 564'903 498'716 83'300 15'084 9'260 5'408 1'523 428 -
% Out 34.18 19.91 17.58 2.94 0.53 0.33 0.19 0.05 0.02 0
Weighting
Change 1
M
Latest Chg (32) (5'744)
Target Price #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.07.2009 31.07.2009 31.07.2009 31.07.2009 30.06.2013 30.04.2013 26.09.2013 31.08.2013 30.04.2013 30.06.2013
Date Not Provided
Inst Type Corporation Other Other Other Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 06.06.2013
30.09.2013
Netas Telekomunikasyon AS Netas Telekomunikasyon AS manufactures telecommunications equipment, and manages telecommunications infrastructure. The Company manufactures digital telephone switching systems, power units, and private digital communications systems. Netas markets its products in countries that include in North Africa, the Turkic Republics, Eastern Europe, the Near East & Asia: Morocco, and Algeria.
Price/Volume 12
8 6
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (19.12.2012) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance NETAS TI EQUITY YTD Change NETAS TI EQUITY YTD % CHANGE
12/2012 06/yy 12.40 5.66 597'643.00 7.48 -39.68% 32.16% 28.49% 64.9 485.19 26.99 0.0 0.0 103.96 423.36
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
4 2 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13 m-13
j-13
j-13
a-13
s-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 182.8 18.7 12.3 6.33x
20.0 M 18.0 M 16.0 M 14.0 M 12.0 M 10.0 M 8.0 M 6.0 M 4.0 M 2.0 M .0 M
10
31.12.2009 31.12.2010 211.9 271.0 1.27x 1.28x 19.1 22.6 14.09x 15.35x 24.9 23.0 14.75x 18.99x Profitability
LTM-4Q 31.12.2011 336.8 2.31x 25.6 30.39x 18.0 44.20x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 550.2 1.15x 25.4 24.91x 17.1 41.56x 25.42 18.52 3.37% 4.15% 1.98% 3.55% 1.17% 10.9% 3.8% 2.5% 3.1% 1.94 1.51 4.49% 8.95% 2.86 11.19
Price/ Cash Flow
06/yy 427.0 8.54x 15.4 76.98x 6.0 215.45x
LTM 06/yy 558.1 3.47x 21.3 0.00x 9.4 62.30x
0.66 -27.63% -23.66% 0.665 1 1.000 1'810'439 1'350'640 1'129'518
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
9.16 5.67 8.9% 8.2% 1.17 26.36 127.72 32.62 68.46 100.60
Sales/Revenue/Turnover
80.00
600.0
70.00
500.0
60.00
400.0
50.00 40.00
300.0
30.00
200.0
20.00
100.0 10.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Netas Telekomunikasyon AS Holdings By:
All
Holder Name NORTEL NETWORKS CORP TSK GUCLENDIRME VAKF BANK OF NEW YORK MEL FORWARD MANAGEMENT L BLACKROCK DIMENSIONAL FUND ADV SEAFARER CAPITAL PAR SEI INVESTMENT MANAG JO HAMBRO CAPITAL MA JOHN HANCOCK ADVISER BESSEMER GROUP INCOR ERSTE SPARINVEST KAG STATE STREET CORP FLEXSHARES TRUST VANGUARD GROUP INC
Firm Name EVA Dimensions ATA Invest
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a
Analyst ANDREW S ZAMFOTIS MERT BOSTANOGLU
Source Research Research MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG
Recommendation sell not rated
Amt Held 34'459'400 9'729'720 1'177'860 667'700 289'445 285'200 180'000 160'409 117'394 48'217 26'330 20'000 1'949 907 -
% Out 53.12 15 1.82 1.03 0.45 0.44 0.28 0.25 0.18 0.07 0.04 0.03 0 0 0
Weighting
Change
1 #N/A N/A
D M
Latest Chg 37'191 180'000 18'035 117'394 (101'940)
Target Price #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 05.08.2009 05.08.2009 27.09.2013 30.06.2013 26.09.2013 30.04.2013 30.06.2013 30.04.2013 30.06.2013 31.08.2013 30.04.2013 28.03.2013 27.09.2013 31.08.2013 30.06.2013
Date Not Provided Not Provided
Inst Type Unclassified Other Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 20.05.2013 02.12.2011
30.09.2013
Brisa Bridgestone Sabanci Sanayi ve Ticaret AS Brisa Bridgestone Sabanci Lastik San Ve Tic AS manufactures tires. The Company produces radial bus, truck, and fast-speed tires through joint operations with Bridgestone Technical Center and Brisa Research and Development Center.
Price/Volume 7
40.0 M
6
35.0 M
5
30.0 M 25.0 M
4
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (28.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BRISA TI EQUITY YTD Change BRISA TI EQUITY YTD % CHANGE
12/2012 06/yy 6.12 4.15 753'782.00 5.3 -13.40% 27.71% 60.41% 305.1 1'617.15 557.64 0.0 0.0 11.57 2'184.04
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
15.0 M
2
10.0 M
1
5.0 M
0 o-12
31.12.2009 31.12.2010 775.9 979.9 0.72x 1.20x 104.7 121.5 5.33x 9.71x 39.1 56.7 12.19x 18.05x Profitability
LTM-4Q 31.12.2011 1'347.8 1.05x 158.0 8.94x 71.9 14.44x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'424.0 1.52x 205.3 10.57x 92.9 17.48x 205.29 138.60 9.73% 8.05% 9.82% 26.21% 1.19% 22.8% 17.6% 11.4% 6.5% 1.01 0.64 44.82% 113.73% 3.84 3.87
Price/ Cash Flow
06/yy 1'403.4 5.41x 163.2 19.23x 73.5 35.54x
d-12
j-13
f-13 m-13
LTM 06/yy 1'440.4 6.04x 253.3 9.20x 118.8 0.00x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.64 15.83% 4.08% 0.637 3 1.667 1'577'994 1'499'399 1'072'201 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'548.5 1'715.0 419.0 441.0 0.66x 0.55x 227.5 243.5 9.60x 8.97x 103.0 106.8 15.59x 15.14x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
3.99 0.31 2.24 2.27 113.7% 53.2% 1.19 3.19 95.15 94.37 40.16 138.29
Sales/Revenue/Turnover
400.00
1'600.0
350.00
1'400.0
300.00
1'200.0
250.00
1'000.0
200.00
800.0
150.00
600.0
100.00
400.0
50.00
200.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 772.2 0.59x 100.3 4.57x 31.8 7.96x
20.0 M
3
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Brisa Bridgestone Sabanci Sanayi ve Ticaret AS Holdings By:
All
Holder Name HACI OMER SABANCI HO BANK OF NEW YORK MEL JP MORGAN NIPPON LIFE INSURANC FRANK RUSSELL TRUST DIMENSIONAL FUND ADV BESSEMER GROUP INCOR JOHN HANCOCK ADVISER
Firm Name IS Investment & Securities EVA Dimensions Goldman Sachs
Portfolio Name n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios
Analyst ILYAS SAFA URGANCI CRAIG STERLING ASLI TUNCER
Source Research MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG
Recommendation underperform hold Sell/Neutral
Amt Held 133'111'379 1'567'599 1'104'670 583'904 384'939 147'436 21'074 19'393
% Out 43.63 0.51 0.36 0.19 0.13 0.05 0.01 0.01
Weighting
Change 1 3 1
M U M
Latest Chg 212'830 -
Target Price 4 #N/A N/A 5
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2007 27.09.2013 31.05.2013 22.04.2013 30.06.2013 30.04.2013 30.04.2013 31.08.2013
Date Not Provided Not Provided 12 month
Inst Type Holding Company Investment Advisor Investment Advisor Insurance Company Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 05.09.2013 27.08.2013 11.07.2013
30.09.2013
Galatasaray Sportif Sinai ve Ticari Yatirimlar AS Galatasaray Sportif Sinai ve Ticari Yatirimlar AS is a marketing company. The Company holds the rights to market merchandise bearing the name of the Galatasaray soccer team.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (01.10.2012) 52-Week Low (06.09.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 28.02.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GSRAY TI EQUITY YTD Change GSRAY TI EQUITY YTD % CHANGE
05/2013 02/yy 45.80 23.40 336'790.00 26.6 -41.92% 13.68% 13.84% 13.9 370.82 171.92 0.0 (0.0) 7.10 559.53
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
2.5 M 2.0 M 1.5 M 1.0 M .5 M .0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.05.2009 60.3 4.57x 52.3 5.28x 88.3 2.97x
50 45 40 35 30 25 20 15 10 5 0 o-12
31.05.2010 31.05.2011 70.6 131.0 6.52x 9.37x 55.6 (30.3) 8.28x 76.4 (159.6) 5.19x Profitability
LTM-4Q 31.05.2012 224.8 2.68x (5.5) (35.9) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.05.2013 322.7 (99.9) -5.52 -34.51 -15.35% -16.02% -18.09% 0.74% -4.7% 3.5% -9.1% -31.0% 0.23 0.16 29.54% 8.15 23.35
Price/ Cash Flow
02/yy 166.2 19.75x 7.3 80.77x (21.8) 0.00x
LTM 02/yy 306.1 9.72x 10.8 71.39x (74.3) 0.00x
0.70 -37.26% -34.32% 0.697 1 1.000 262'477 213'107 153'033
FY+1
FY+2
FQ+1
FQ+2
05/14 Y
05/15 Y
05/13 Q4
08/13 Q1
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
-0.38 -0.80 17.40 18.15 0.74 24.73 44.78 15.63 99.55 -27.24
Sales/Revenue/Turnover
30.00
350.0
25.00
300.0 250.0
20.00
200.0 15.00
150.0
10.00
100.0
5.00
50.0
0.00 04.06.2010
0.0 04.12.2010
04.06.2011
04.12.2011
04.06.2012
04.12.2012
04.06.2013
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Galatasaray Sportif Sinai ve Ticari Yatirimlar AS Holdings By:
All
Holder Name GALATASARAY SPOR KLU BLACKROCK DIMENSIONAL FUND ADV ERSTE SPARINVEST KAG DIAM VANGUARD GROUP INC
Firm Name EVA Dimensions
Portfolio Name n/a n/a n/a Multiple Portfolios n/a n/a
Analyst CRAIG STERLING
Source EXCH ULT-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG
Recommendation underweight
Amt Held 2'324'670 54'191 10'389 5'168 587 -
% Out 16.68 0.39 0.07 0.04 0 0
Weighting
Change 1
D
Latest Chg (229) 5'361 587 (17'654)
Target Price #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 01.02.2011 26.09.2013 30.04.2013 28.03.2013 13.04.2012 30.06.2013
Date Not Provided
Inst Type Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified
Date 24.09.2013
30.09.2013
Borusan Mannesmann Boru Sanayi ve Ticaret AS Borusan Mannesmann Boru Sanayi ve Ticaret A.S. manufactures grooved and galvanized steel and plastic and steel pipes. The Company produces longitudinally welded steel pipe under the brand name Kartal and polypropylene plastic pipe. Borusan's products are used in construction and for industrial applications.
Price/Volume 40 30 25 20
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (22.05.2013) 52-Week Low (27.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BRSAN TI EQUITY YTD Change BRSAN TI EQUITY YTD % CHANGE
12/2012 06/yy 39.80 23.40 53'270.00 32.9 -17.34% 40.60% 60.98% 28.4 932.72 268.44 0.0 0.5 89.36 1'200.15
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
15 10 5 0 o-12
31.12.2009 31.12.2010 776.3 981.1 0.51x 0.61x 44.6 9.3 8.95x 64.64x 22.5 (13.4) 15.23x Profitability
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data
LTM-4Q 31.12.2011 1'331.3 0.54x 108.4 6.66x 52.6 11.30x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'426.1 0.67x 83.8 11.45x 39.5 19.30x 83.75 51.47 3.61% 3.53% 0.73% 1.79% 0.79% 9.8% 2.8% 0.90 0.45 18.43% 43.40% 8.79 -
Price/ Cash Flow
06/yy 1'453.4 2.39x 108.6 9.26x 48.0 16.68x
LTM 06/yy 1'202.5 1.94x 41.7 0.00x 11.1 73.24x
0.94 23.76% 23.31% 0.943 1 1.000 166'121 106'462 111'505
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
4.26 1.68 43.4% 30.3% 0.79 1.52 41.51 -7.08
Sales/Revenue/Turnover
40.00
1'600.0
35.00
1'400.0
30.00
1'200.0
25.00
1'000.0
20.00
800.0
15.00
600.0
10.00
400.0
5.00
200.0
0.00 01.01.2010
n-12
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'159.7 0.20x (1.9) (37.7) -
2.0 M 1.8 M 1.6 M 1.4 M 1.2 M 1.0 M .8 M .6 M .4 M .2 M .0 M
35
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Borusan Mannesmann Boru Sanayi ve Ticaret AS Holdings By:
All
Holder Name BORUSAN MANNESMANN B LUMBRO NOMINEES JERS DIMENSIONAL FUND ADV BANK OF NEW YORK MEL BLACKROCK JOHN HANCOCK ADVISER BESSEMER GROUP INCOR VANGUARD GROUP INC
Firm Name EVA Dimensions Global Menkul Degerler
Portfolio Name n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a
Analyst TIMOTHY STANISH TEAM COVERAGE
Source Research Research ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG
Recommendation sell market perform
Amt Held 20'831'453 1'890'000 263'139 90'534 56'318 15'924 2'472 -
% Out 73.48 6.67 0.93 0.32 0.2 0.06 0.01 0
Weighting
Change 1 3
M M
Latest Chg 1'044 (309) (37'645)
Target Price #N/A N/A 15
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2009 31.12.2009 30.04.2013 27.09.2013 26.09.2013 31.08.2013 30.04.2013 30.06.2013
Date Not Provided Not Provided
Inst Type Unclassified Other Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 06.06.2013 22.06.2010
30.09.2013
Goodyear Lastikleri TAS Goodyear Lastikleri Turk A.S. manufactures tires, tubes, and tube covering materials for the automotive industry. The holding company of Goodyear Lastikleri is the Goodyear Tire and Rubber Company in the United States (see symbol "GT"). Through its licensing agreement with its parent company, Goodyear produces and sells radial tires throughout Turkey.
Price/Volume
1.2 M
.8 M
40
12/2012 06/yy 72.50 41.70 158'377.00 55.75 -23.10% 33.69% 39.12% 11.9 664.41 29.10 0.0 0.0 17.17 639.36
.6 M
30 20
.4 M
10
.2 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2009 31.12.2010 613.7 808.3 0.22x 0.39x 29.4 56.2 4.58x 5.59x 1.1 13.8 126.45x 19.24x Profitability
LTM-4Q 31.12.2011 1'235.7 0.50x 98.4 6.24x 61.6 8.05x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'134.7 0.70x 94.5 8.42x 49.6 15.80x 94.50 68.44 6.03% 5.44% 9.10% 15.15% 1.80% 14.2% 8.8% 6.5% 4.4% 2.23 1.19 5.01% 7.88% 5.18 7.14
Price/ Cash Flow
06/yy 1'223.4 2.31x 83.4 8.61x 41.4 15.98x
LTM 06/yy 1'100.0 2.61x 97.0 5.66x 55.7 10.32x
0.87 -1.31% -14.07% 0.874 1 5.000 122'470 161'788 128'194
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
8.56 5.68 -0.26 0.01 7.9% 7.3% 1.80 7.07 70.43 51.13 46.46 65.60
Sales/Revenue/Turnover
14.00
1'400.0
12.00
1'200.0
10.00
1'000.0
8.00
800.0
6.00
600.0
4.00
400.0
2.00
200.0
0.00 01.01.2010
1.0 M
50
Latest Fiscal Year: LTM as of: 52-Week High (17.12.2012) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GOODY TI EQUITY YTD Change GOODY TI EQUITY YTD % CHANGE
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1.4 M
70 60
Valuation Analysis
31.12.2008 765.2 0.12x 27.1 3.42x 7.7 9.58x
80
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Goodyear Lastikleri TAS Holdings By:
All
Holder Name GOODYEAR TIRE & RUBB DIMENSIONAL FUND ADV BLACKROCK JOHN HANCOCK ADVISER BESSEMER GROUP INCOR ERSTE SPARINVEST KAG NOMURA INTERNATIONAL VANGUARD GROUP INC
Firm Name EVA Dimensions
Portfolio Name n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst CRAIG STERLING
Source Research ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation buy
Amt Held 6'048'064 67'713 21'970 8'642 2'500 2'000 930 -
% Out 50.75 0.57 0.18 0.07 0.02 0.02 0.01 0
Weighting
Change 5
U
Latest Chg (2'842'557) 13'546 (130) (18'312)
Target Price #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.09.2009 30.04.2013 26.09.2013 31.08.2013 30.04.2013 28.03.2013 31.03.2013 30.06.2013
Date Not Provided
Inst Type Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 07.06.2013
30.09.2013
Karsan Otomotiv Sanayii Ve Ticaret AS Karsan Otomotiv Sanayii ve Ticaret A.S. manufactures light commercial trucks and vans under Peugeot and Fiat licenses.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (29.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 16.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance KARSN TI EQUITY YTD Change KARSN TI EQUITY YTD % CHANGE
12/2012 06/yy 1.80 0.87 8'322'175.00 1.02 -43.24% 17.24% 18.34% 460.0 469.20 243.53 0.0 (7.0) 14.40 846.85
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 292.3 553.9 1.06x 0.82x (10.5) (9.1) (51.1) (35.2) Profitability
100.0 M 80.0 M 60.0 M 40.0 M 20.0 M .0 M n-12
LTM-4Q 31.12.2011 798.3 0.52x 40.2 10.42x (27.8) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 582.7 0.92x (0.9) (59.1) -0.88 -25.39 -4.36% -11.28% -6.90% -27.35% 1.06% 4.4% 1.6% -1.6% -10.1% 1.26 0.35 33.42% 93.73% 7.17 6.07
Price/ Cash Flow
06/yy 682.9 2.72x 24.2 22.85x (32.6) 0.00x
d-12
j-13
f-13 m-13
LTM 06/yy 835.9 3.00x 13.6 55.92x (54.4) 0.00x
a-13 m-13
j-13
j-13
a-13
s-13
FY+1
0.00 0.93 -0.29% -8.53% 0.932 2 3.000 11'051'320 9'432'902 12'243'140 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 917.5 827.5 0.71x 0.74x 45.0 40.5 18.82x 20.91x (12.5) 13.0 25.50x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
28.52 30.71 93.7% 49.1% 1.06 2.82 50.90 60.12 97.15 29.78
Sales/Revenue/Turnover
45.00
900.0
40.00
800.0
35.00
700.0
30.00
600.0
25.00
500.0
20.00
400.0
15.00
300.0
10.00
200.0
5.00
100.0
0.00 01.01.2010
120.0 M
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 206.5 1.43x (7.5) (43.4) -
2 2 2 1 1 1 1 1 0 0 0 o-12
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Karsan Otomotiv Sanayii Ve Ticaret AS Holdings By:
All
Holder Name KIRACA OTOMOTIV AS DINIZ GROUP KIRAC INAN DIMENSIONAL FUND ADV PIONEER INVESTMENTS SOMPO JP NIHON KOA A
Firm Name Garanti Yatirim Menkul Kiymetler Global Menkul Degerler Yatirim Finansman Securities IS Investment & Securities
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios
Analyst ONUR MARSAN TEAM COVERAGE ZUMRUT CAN ESRA SUNER
Source Research Research Research ULT-AGG MF-AGG MF-AGG
Recommendation market perform market perform not rated not rated
Amt Held 52'360'000 12'520'000 2'250'000 671'063 20 -
% Out 11.38 2.72 0.49 0.15 0 0
Weighting
Change
3 3 #N/A N/A #N/A N/A
M M M M
Latest Chg (467'000)
Target Price 1 1 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.12.2008 30.12.2008 30.12.2008 31.01.2013 28.03.2013 04.03.2013
Date Not Provided Not Provided Not Provided Not Provided
Inst Type Corporation Other n/a Investment Advisor Investment Advisor Investment Advisor
Date 18.07.2013 16.07.2013 04.03.2011 03.01.2011
30.09.2013
Turcas Petrol AS Turcas Petrol AS is an integrated energy holding company with subsidiaries in fuel retail and lubricants, oil refining, petrochemicals and gas trading, and power generation.
Price/Volume 5
12.0 M
4
10.0 M
4 3
8.0 M
3
12/2012 06/yy 4.07 2.53 884'814.00 2.85 -29.98% 12.65% 24.03% 225.0 641.25 309.16 0.0 0.0 120.23 859.82
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
2
4.0 M
1
2.0 M
1 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 57.3 4.12x (13.1) 45.2 7.74x
6.0 M
2
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (28.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TRCAS TI EQUITY YTD Change TRCAS TI EQUITY YTD % CHANGE
31.12.2009 31.12.2010 45.0 52.3 13.17x 15.73x (7.5) (8.9) 27.6 56.4 23.70x 15.40x Profitability
LTM-4Q 31.12.2011 11.0 54.03x (9.1) 97.9 5.10x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 23.3 39.49x (11.0) 70.6 10.35x -10.99 -12.19 -52.34% 316.23% 5.50% 8.10% 6.92% 0.04% 3.4% -31.2% -34.1% 303.1% 5.58 3.53 30.24% 44.62% 7.84 -
Price/ Cash Flow
06/yy 13.3 206.26x (10.7) 0.00x 127.7 4.33x
LTM 06/yy 36.2 101.23x (11.3) 0.00x 56.2 12.78x
FY+1
0.92 0.56% -11.51% 0.919 8 4.875 1'565'762 1'284'875 1'007'198 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 30.1 33.3 27.81x 25.02x 4.3 4.1 199.36x 209.71x 55.1 75.7 11.31x 7.66x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-0.82 -0.88 -31.28 44.6% 30.9% 0.04 3.65 46.57 -
Sales/Revenue/Turnover
1'400.00
2'000.0 1'800.0
1'200.00
1'600.0
1'000.00
1'400.0 1'200.0
800.00
1'000.0 800.0
600.00
600.0
400.00
400.0 200.00 0.00 01.01.2010
200.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Turcas Petrol AS Holdings By:
All
Holder Name AKSOY PETROL DAGITIM AKSOY HOLDING AS EAST CAPITAL ASSET M PIONEER DIMENSIONAL FUND ADV EATON VANCE MANAGEME NORDEA INVESTMENT FU RAIFFEISEN KAPITALAN BLACKROCK BZ WBK TOWARZYSTWO F VANGUARD GROUP INC NOMURA EUROBANK EFG MUTUAL FIRST TRUST EUROBANK EFG MUTUAL JOHN HANCOCK ADVISER PRUDENTIAL FINANCIAL WORLD INVEST OPPORTU KBC GROUP NV ALLIANZ HELLENIC MUT
Firm Name EVA Dimensions Ekspres Invest BGC Partners IS Investment & Securities Goldman Sachs Erste Group HSBC VTB Capital ATA Invest
Portfolio Name n/a n/a Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst DOUG WALTERS SELIM KUNTER EZGI YILMAZ ASLI OZATA KUMBARACI MATIJA GERGOLET TAMAS PLETSER BULENT YURDAGUL EKATERINA RODINA MERT BOSTANOGLU
Source Research Research MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy buy buy outperform Buy/Neutral accumulate overweight buy market perform
Amt Held 64'172'086 51'807'860 2'825'500 2'532'446 2'356'019 495'188 493'793 450'000 412'866 408'614 381'313 235'000 154'500 151'640 125'000 94'177 44'000 30'000 25'000 22'401
% Out 28.52 23.03 1.26 1.13 1.05 0.22 0.22 0.2 0.18 0.18 0.17 0.1 0.07 0.07 0.06 0.04 0.02 0.01 0.01 0.01
Weighting
Change 5 5 5 5 5 4 5 5 3
U M M M M M M N M
Latest Chg 2'825'500 42'068 (2'443) 71'360 22'401
Target Price #N/A N/A 4 4 4 5 5 4 5 4
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.09.2009 30.09.2009 31.03.2013 30.04.2013 30.04.2013 31.07.2013 28.06.2013 28.06.2013 26.09.2013 31.12.2012 30.06.2013 11.07.2012 31.05.2013 27.09.2013 31.05.2013 31.08.2013 31.07.2013 31.08.2013 31.07.2013 31.05.2013
Date Not Provided Not Provided 12 month Not Provided 12 month 12 month Not Provided 12 month Not Provided
Inst Type Other Holding Company Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 24.09.2013 23.09.2013 09.09.2013 04.09.2013 11.07.2013 24.05.2013 15.05.2013 10.04.2013 13.01.2012
30.09.2013
Global Yatirim Holding AS Global Yatirim Holding A.S. is a holding company with a diversified portfolio of companies active in Turkish infrastructure, energy, and financial services sectors.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (13.05.2013) 52-Week Low (08.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GLYHO TI EQUITY YTD Change GLYHO TI EQUITY YTD % CHANGE
12/2012 06/yy 1.99 1.18 228'909.00 1.28 -35.68% 8.47% 12.35% 225.0 288.00 445.58 0.0 239.7 76.73 1'047.05
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
12.0 M 10.0 M 8.0 M 6.0 M 4.0 M 2.0 M .0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 188.6 2.08x (37.2) (66.8) -
2 2 2 1 1 1 1 1 0 0 0 o-12
31.12.2009 31.12.2010 68.2 201.6 5.49x 3.27x 2.2 1.5 172.00x 429.17x 80.0 209.5 1.92x 1.13x Profitability
LTM-4Q 31.12.2011 334.5 2.55x 26.3 32.38x (82.0) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 305.2 108.1 2.56x 26.30 -20.87 -6.24% -27.83% 8.36% 28.49% 0.12% 14.6% 35.4% 0.71 0.22 29.14% 102.36% 8.68 -
Price/ Cash Flow
06/yy 242.1 13.78x 46.6 17.38x (63.0) 0.00x
LTM 06/yy 187.0 15.51x 63.3 0.00x 126.0 2.50x
FY+1
0.75 3.29% 8.33% 0.747 3 3.667 1'210'338 599'872 600'143 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 296.0 334.5 78.5 97.0 13.34x 10.79x (6.0) 9.7 32.00x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
0.89 -0.11 102.4% 39.8% 0.12 1.13 42.05 -23.74
Sales/Revenue/Turnover
60.00
14'000.0
50.00
12'000.0 10'000.0
40.00
8'000.0 30.00
6'000.0
20.00
4'000.0
10.00
2'000.0
0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Global Yatirim Holding AS Holdings By:
All
Holder Name KUTMAN MEHMET DIMENSIONAL FUND ADV GOKER EROL JOHN HANCOCK ADVISER BESSEMER GROUP INCOR NEW YORK LIFE INVEST PIONEER
Firm Name Ekspres Invest Oyak Securities IS Investment & Securities EVA Dimensions Unlu Securities
Portfolio Name n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst ALPER AKALIN HASAN SENER MUSTAFA KUCUKMERAL DOUG WALTERS SELIN ONER
Source Co File ULT-AGG Co File MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation hold market perform not rated buy not rated
Amt Held 57'495'090 7'615'870 488'707 344'289 67'762 55'866 -
% Out 25.55 3.38 0.22 0.15 0.03 0.02 0
Weighting
Change
3 3 #N/A N/A 5 #N/A N/A
U M M N M
Latest Chg 127'379 (377'547)
Target Price 1 1 #N/A N/A #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.09.2012 30.04.2013 30.09.2012 31.08.2013 30.04.2013 31.07.2013 31.05.2013
Date Not Provided Not Provided Not Provided Not Provided Not Provided
Inst Type n/a Investment Advisor n/a Investment Advisor Investment Advisor Insurance Company Unclassified
Date 23.09.2013 05.09.2013 05.09.2013 26.07.2013 15.03.2013
30.09.2013
Fenerbahce Futbol AS Fenerbahce Futbol Anonim Sirke owns license rights to the Fenerbahce sports team brand. The Company receives broadcast, stadium, advertising, sponsorship, licensing and merchandising rights revenues.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (28.11.2012) 52-Week Low (06.09.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.11.2012 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance FENER TI EQUITY YTD Change FENER TI EQUITY YTD % CHANGE
05/2013 02/yy 46.30 22.25 566'248.00 30.4 -34.34% 36.63% 29.31% 25.0 760.00 162.82 0.0 0.0 14.46 915.12
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
3.0 M 2.5 M 2.0 M 1.5 M 1.0 M .5 M .0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.05.2009 56.3 22.41x 49.9 25.30x 63.8 19.78x
50 45 40 35 30 25 20 15 10 5 0 o-12
31.05.2010 31.05.2011 62.5 103.6 18.43x 17.09x 55.8 93.5 20.66x 18.93x 62.3 96.9 18.46x 18.26x Profitability
LTM-4Q 31.05.2012 246.6 4.96x 39.5 30.96x 6.0 180.40x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.05.2013 246.5 1.6 556.25x 39.51 5.07 2.06% 2.03% 5.98% 0.77% 4.4% 21.1% 3.5% 0.7% 0.48 0.09 45.14% 139.72% 92.14 -
Price/ Cash Flow
02/yy 221.6 23.33x 60.9 20.36x 41.2 27.89x
LTM 02/yy 233.9 16.59x 39.2 0.00x (14.0) 0.00x
0.71 -30.05% -24.57% 0.713 1 1.000 441'777 186'683 167'211
FY+1
FY+2
FQ+1
FQ+2
05/14 Y
05/15 Y
05/13 Q4
08/13 Q1
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
3.09 3.24 139.7% 58.3% 0.77 52.44 3.97 -
Sales/Revenue/Turnover
45.00
300.0
40.00
250.0
35.00
200.0
30.00 25.00
150.0
20.00
100.0
15.00 10.00
50.0
5.00 0.00 04.06.2010
0.0 04.12.2010
04.06.2011
04.12.2011
04.06.2012
04.12.2012
04.06.2013
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Fenerbahce Futbol AS Holdings By:
All
Holder Name FENERBAHCE SPOR KULU DIMENSIONAL FUND ADV BLACKROCK JOHN HANCOCK ADVISER VANGUARD GROUP INC FLEXSHARES TRUST
Firm Name EVA Dimensions
Portfolio Name n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios
Analyst CRAIG STERLING
Source Research ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG
Recommendation underweight
Amt Held 21'750'000 37'470 31'772 6'193 -
% Out 87 0.15 0.13 0.02 0 0
Weighting
Change 1
U
Latest Chg (188) (13'524) (411)
Target Price #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 16.10.2008 30.04.2013 26.09.2013 31.08.2013 30.06.2013 31.08.2013
Date Not Provided
Inst Type Other Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 20.09.2013
30.09.2013
TAT Konserve Sanayii AS Tat Konserve Sanayii A.S. produces canned and frozen foods, jam, fruit juice, soup, pasta, meat and dairy products under Tat, Fidan, Maret, Pastavilla and Sek brand names.
Price/Volume 4
10.0 M 9.0 M 8.0 M 7.0 M 6.0 M 5.0 M 4.0 M 3.0 M 2.0 M 1.0 M .0 M
3 3 2
Valuation Analysis
2
Latest Fiscal Year: LTM as of: 52-Week High (15.05.2013) 52-Week Low (04.12.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TATKS TI EQUITY YTD Change TATKS TI EQUITY YTD % CHANGE
12/2012 06/yy 3.02 2.09 225'331.00 2.57 -14.90% 22.97% 52.69% 136.0 349.52 276.29 0.0 32.9 1.03 604.35
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1 0 o-12
31.12.2009 31.12.2010 693.7 786.9 1.01x 1.12x 70.2 57.9 10.01x 15.20x 33.1 17.6 12.56x 33.21x Profitability
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data
LTM-4Q 31.12.2011 758.4 0.71x 36.1 14.92x 9.0 27.99x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 777.7 0.80x 45.6 13.67x 2.7 16.16x 45.63 28.82 3.71% 1.79% 1.56% 4.51% 1.33% 20.3% 6.4% 4.3% 0.3% 1.66 0.81 46.27% 138.79% 3.51 5.27
Price/ Cash Flow
06/yy 812.8 3.04x 41.2 14.31x 12.8 22.57x
LTM 06/yy 785.9 3.20x 50.0 12.68x 9.2 14.57x
FY+1
0.81 1.98% 10.78% 0.809 7 3.286 494'367 323'566 257'608 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 879.7 999.5 282.0 177.0 0.45x 0.39x 52.5 69.7 11.50x 8.67x 19.7 28.3 17.97x 12.42x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
1.54 0.94 4.45 4.47 138.8% 54.4% 1.33 5.58 104.02 69.32 32.76 145.91
Sales/Revenue/Turnover
100.00
900.0
90.00
800.0
80.00
700.0
70.00
600.0
60.00
500.0
50.00
400.0
40.00
300.0
30.00
200.0
20.00
100.0
10.00 0.00 01.01.2010
n-12
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 629.1 0.75x 50.7 9.37x (4.3) -
1
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
TAT Konserve Sanayii AS Holdings By:
All
Holder Name KOC HOLDING AS KAGOME CO LTD TEMEL TICARET VE YAT SARASIN SUMITOMO CORP WASATCH ADVISORS INC MORGAN STANLEY NORGES BANK DIMENSIONAL FUND ADV NORDEA INVESTMENT FU BLACKROCK DWS INVESTMENTS JOHN HANCOCK ADVISER VANGUARD GROUP INC GUSTAVIADAVEGARDH FO
Firm Name EVA Dimensions Ekspres Invest HSBC Oyak Securities IS Investment & Securities Garanti Yatirim Menkul Kiymetler Burgan Securities BNP Paribas Equity Research FinansInvest Global Menkul Degerler BGC Partners Yatirim Finansman Securities ATA Invest
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst CRAIG STERLING MELDA AGIRDAS BULENT YURDAGUL MELIS POCAR ILYAS SAFA URGANCI IREM OKUTGEN ISMAIL OZER KENAN COSGUNER OZGUN YANAZ TEAM COVERAGE ERDEM HAFIZOGLU ZUMRUT CAN ERMAN TUTUNCUOGLU
Source Research Co File Research ULT-AGG Research MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation buy hold neutral market perform market perform market perform Under Review hold Under Review market perform hold not rated market outperform
Amt Held 59'364'947 5'071'168 4'427'889 2'942'580 2'077'983 1'910'000 1'699'222 1'437'182 1'194'437 713'300 425'985 103'000 48'085 -
% Out 43.65 3.73 3.26 2.16 1.53 1.4 1.25 1.06 0.88 0.52 0.31 0.08 0.04 0 0
Weighting
Change
5 3 3 3 3 3 #N/A N/A 3 #N/A N/A 3 3 #N/A N/A 4
U M M M M M M M M N M M M
Latest Chg 1'910'000 932'009 467'399 (2'259) (323'068) (400'000)
Target Price #N/A N/A 3 3 3 3 3 #N/A N/A 2 #N/A N/A 3 3 #N/A N/A 3
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2009 31.03.2013 31.12.2009 28.06.2013 31.12.2009 30.06.2013 30.06.2013 31.12.2012 30.04.2013 28.06.2013 26.09.2013 28.06.2013 31.08.2013 30.06.2013 31.03.2013
Date Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided 12 month Not Provided Not Provided 12 month Not Provided Not Provided
Inst Type Holding Company Corporation Corporation Unclassified Corporation Investment Advisor Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 27.09.2013 23.09.2013 05.09.2013 05.09.2013 05.09.2013 18.07.2013 06.05.2013 16.04.2013 31.12.2012 21.03.2012 05.03.2012 27.02.2012 13.01.2012
30.09.2013
Teknosa Ic Ve Dis Ticaret AS Teknosa Ic Ve Dis Ticaret AS operates a chain of retail electronics stores. The Company's stores offer a wide range of consumer goods, including mobile phones, televisions, notebook computers as well as various technology goods. Teknosa serves customers throughout Turkey.
Price/Volume 16
3.5 M
14
3.0 M
12
2.5 M
10
Latest Fiscal Year: LTM as of: 52-Week High (23.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TKNSA TI EQUITY YTD Change TKNSA TI EQUITY YTD % CHANGE
12/2012 06/yy 14.25 6.94 173'238.00 11.75 -17.54% 69.31% 65.12% 110.0 1'292.50 0.00 0.0 186.60 1'121.54
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
-
4
1.0 M
2
.5 M
0 o-12
31.12.2009 31.12.2010 1'145.5 1'292.0 37.8 32.6 7.8 4.6 Profitability
31.12.2012 2'329.7 50.4 16.43x 78.94 59.41 3.56% 3.57% 6.64% 27.82% 3.33% 21.9% 2.2% 1.09 0.47 0.00% 0.00% 47.87 -
06/yy 991.0 0.71x 41.2 0.00x 20.4 0.00x
d-12
j-13
f-13 m-13
LTM 06/yy 2'689.7 0.76x 42.9 0.00x 53.7 22.74x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
56.25% 55.84% 9 4.000 164'473 172'956 194'693 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 2'929.7 3'505.1 0.32x 0.25x 126.0 149.0 8.90x 7.53x 58.3 69.2 22.51x 19.07x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
16.90 10.98 0.0% 0.0% 3.33 27.45 7.62 -22.84
Sales/Revenue/Turnover
2'500.0
1.00
2'000.0
0.60
.0 M n-12
LTM-4Q 31.12.2011 1'669.6 78.9 50.2 -
1.20
0.80
1.5 M
6
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
2.0 M
8
Valuation Analysis
1'500.0 1'000.0
0.40
500.0 0.20
0.0 0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Teknosa Ic Ve Dis Ticaret AS Holdings By:
All
Holder Name SOMPO JP NIHON KOA A NORGES BANK FRANK RUSSELL TRUST HANDELSBANKEN FONDER INVESCO LTD UNIVERSAL INVESTMENT JYSKE INVEST IFM - INDEPENDENT FU ERSTE SPARINVEST KAG HOLBERG FONDSFORVALT ALLIANZ ASSET MANAGE DANSKE INVEST MANAGE DEXIA ASSET MANAGEME DEXIA ASSET MANAGEME
Firm Name Burgan Securities Eczacibasi Securities HSBC Oyak Securities Ak Investment EVA Dimensions Erste Group BGC Partners BNP Paribas Equity Research
Portfolio Name Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst ECE MANDACI AKIF DASIRAN BULENT YURDAGUL MUSTAFA ONER BORA TEZGULER CRAIG STERLING GORKEM GOKER BARIS INCE SABRIYE GOZDE CULLAS
Source MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation buy market perform overweight outperform market perform underweight accumulate buy buy
Amt Held 325'000 175'758 158'945 120'000 117'000 110'000 64'692 59'000 50'000 50'000 25'000 21'000 -
% Out 0.3 0.16 0.14 0.11 0.11 0.1 0.06 0.05 0.05 0.05 0.02 0.02 0 0
Weighting
Change 5 3 5 5 3 1 4 5 5
N M M M M N M M M
Latest Chg 325'000 (70'000) 23'300 110'000 (109'000) (49'000) (4'500) (40'000)
Target Price 14 12 14 15 12 #N/A N/A 15 14 12
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 04.03.2013 31.12.2012 30.06.2013 30.08.2013 28.02.2013 30.07.2013 31.07.2013 31.05.2013 28.03.2013 30.08.2013 31.07.2013 28.06.2013 30.08.2013 30.08.2013
Date 12 month Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month 12 month
Inst Type Investment Advisor Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 30.09.2013 25.09.2013 05.09.2013 05.09.2013 04.09.2013 20.08.2013 13.08.2013 05.07.2013 09.05.2013
30.09.2013
Eczacibasi Yatirim Holding Ortakligi AS Eczacibasi Yatirim Holding Ortakligi A.S. is an investment holding company. The Company acquires interests in companies in the Eczacibasi group and is a major shareholder of Eczacibasi Menkul Degerler A.S., a brokerage house. Other companies in the Eczacibasi group produce and market pharmaceuticals, health care products, ceramics, tiles, and bathroom fixtures.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (02.04.2013) 52-Week Low (24.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ECZYT TI EQUITY YTD Change ECZYT TI EQUITY YTD % CHANGE
12/2012 06/yy 7.68 5.50 330'986.00 6.12 -20.31% 11.27% 28.44% 70.0 428.40 7.48 0.0 34.5 177.45 278.63
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
4.0 M
7
3.5 M
6
3.0 M
5
2.5 M
4
2.0 M
3
1.5 M
2
1.0 M
1
.5 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'959.0 0.03x (10.4) 9.4 16.18x
8
31.12.2009 31.12.2010 1'774.4 2'032.6 0.12x 0.11x (24.7) (0.6) 72.9 19.7 4.65x 18.15x Profitability
LTM-4Q 31.12.2011 2'371.3 0.07x (11.8) 19.7 15.62x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'715.1 0.18x (8.1) 15.3 28.91x -8.09 -8.99 -0.52% 1.39% 1.14% 1.21% 1.16% 1.3% -0.3% -0.4% 0.9% 14.37 14.22 0.58% 0.62% 102.72 -
Price/ Cash Flow
06/yy 2'418.5 0.40x (14.6) 0.00x 11.0 43.41x
LTM 06/yy 1'385.5 0.69x (3.9) 0.00x 13.7 30.15x
0.78 7.76% -1.11% 0.776 1 5.000 320'782 329'566 289'396
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
-38.53 -40.64 0.6% 0.6% 1.16 1684.01 3.55 -
Sales/Revenue/Turnover
160.00
3'000.0
140.00
2'500.0
120.00
2'000.0
100.00 80.00
1'500.0
60.00
1'000.0
40.00
500.0 20.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
199219931994199519961997199819992000200120022003200420052006200720082009201020112012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Eczacibasi Yatirim Holding Ortakligi AS Holdings By:
All
Holder Name ECZACIBASI HOLDING A SKAGEN AS DIMENSIONAL FUND ADV BLACKROCK PRUDENTIAL FINANCIAL BESSEMER GROUP INCOR JOHN HANCOCK ADVISER SCHRODER INVESTMENT VANGUARD GROUP INC
Firm Name EVA Dimensions
Portfolio Name n/a Multiple Portfolios n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst TIMOTHY STANISH
Source Research MF-AGG ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation overweight
Amt Held 39'593'943 3'362'732 1'158'156 193'834 92'251 13'370 7'623 4'817 -
% Out 56.56 4.8 1.65 0.28 0.13 0.02 0.01 0.01 0
Weighting
Change 5
M
Latest Chg 848 19'030 (1'014) (149'717)
Target Price #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2009 30.08.2013 30.04.2013 26.09.2013 31.07.2013 30.04.2013 31.08.2013 30.06.2013 30.06.2013
Date Not Provided
Inst Type Holding Company Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 06.06.2013
30.09.2013
Vestel Elektronik Sanayi ve Ticaret AS Vestel Elektronik Sanayi ve Ticaret A.S. manufactures air conditioners, refrigerators, monitors, televisions, portable satellite receivers, personal computers, and television tuners. The Company produces the Digital Media Player TV, which plays CDs, DVDs, and memory cards. Vestel markets its products worldwide.
Price/Volume 3
12.0 M 10.0 M
2
Latest Fiscal Year: LTM as of: 52-Week High (22.05.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance VESTL TI EQUITY YTD Change VESTL TI EQUITY YTD % CHANGE
12/2012 06/yy 2.80 1.58 927'596.00 1.9 -32.14% 20.25% 26.23% 335.5 637.37 996.80 0.0 76.1 333.01 1'634.83
8.0 M 6.0 M
1
4.0 M 1
2.0 M
0 o-12
31.12.2009 31.12.2010 4'644.9 5'290.0 0.31x 0.28x 514.5 335.7 2.77x 4.34x 74.1 38.4 11.77x 21.30x Profitability
LTM-4Q 31.12.2011 6'976.6 0.15x 619.5 1.71x (35.4) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 7'514.5 0.18x 112.4 12.23x (112.8) 112.37 -75.43 -1.00% -2.06% -3.27% -16.34% 1.19% 12.1% 3.4% 0.0% -1.5% 1.02 0.60 20.28% 78.76% 3.76 4.00
Price/ Cash Flow
06/yy 7'997.7 0.59x 432.3 2.68x (68.6) 0.00x
d-12
j-13
f-13 m-13
LTM 06/yy 6'495.3 0.97x 218.2 8.17x (179.0) 0.00x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.93 3.83% 0.53% 0.927 5 3.000 2'001'685 2'398'646 2'824'225 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 8'751.0 9'464.3 0.13x 0.12x 383.7 513.7 4.26x 3.18x (20.1) 28.1 63.33x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
22.12.2008 BSTABLE 0.86 -0.89 4.05 6.04 78.8% 42.6% 1.19 6.33 97.16 91.18 195.90 1.48
Sales/Revenue/Turnover
45.00
8'000.0
40.00
7'000.0
35.00
6'000.0
30.00
5'000.0
25.00
4'000.0
20.00
3'000.0
15.00
2'000.0
10.00
1'000.0
5.00 0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
14.0 M
2
Valuation Analysis
31.12.2008 4'693.9 0.14x 389.0 1.68x (408.1) -
16.0 M
3
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Vestel Elektronik Sanayi ve Ticaret AS Holdings By:
All
Holder Name COLLAR HOLDING NETHE COLLAR HOLDING PUBLI DIMENSIONAL FUND ADV BLACKROCK ACADIAN ASSET MANAGE VANGUARD GROUP INC ACADIAN ASSET MANAGE EATON VANCE MANAGEME JOHN HANCOCK ADVISER STATE STREET CORP ERSTE SPARINVEST KAG OYSTER ASSET MANAGEM ING INVESTMENT MANAG BESSEMER GROUP INCOR FMR LLC NEW YORK LIFE INVEST SCHRODER INVESTMENT ING INVESTMENT MANAG SWEDBANK ROBUR FONDE
Firm Name Goldman Sachs BGC Partners Global Menkul Degerler FinansInvest Seker Securities EVA Dimensions Oyak Securities
Portfolio Name n/a n/a n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst ASLI TUNCER BARIS INCE TEAM COVERAGE TEAM COVERAGE BURAK DEMIRBILEK CRAIG STERLING TEAM COVERAGE
Source Co File Co File ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation Buy/Neutral hold market perform not rated Under Review underweight market perform
Amt Held 216'067'402 34'887'455 3'434'112 1'559'907 1'529'130 734'660 638'164 209'707 159'179 154'824 120'000 86'244 58'011 26'406 25'322 24'553 17'579 -
% Out 64.41 10.4 1.02 0.47 0.46 0.22 0.19 0.06 0.05 0.05 0.04 0.03 0.02 0.01 0.01 0.01 0.01 0 0
Weighting
Change
5 3 3 #N/A N/A #N/A N/A 1 3
U M M M M M M
Latest Chg (3'607) (34'314) 17'579 (238'657) (500'000)
Target Price 3 2 2 #N/A N/A #N/A N/A #N/A N/A 3
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 30.04.2013 26.09.2013 28.06.2013 30.06.2013 31.07.2013 31.07.2013 31.08.2013 27.09.2013 28.03.2013 28.02.2013 28.06.2013 30.04.2013 31.07.2013 31.07.2013 31.12.2012 30.06.2013 30.06.2012
Date 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided
Inst Type Corporation Other Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Insurance Company Investment Advisor Investment Advisor Investment Advisor
Date 12.09.2013 05.07.2013 01.07.2013 25.06.2013 24.06.2013 17.01.2013 20.12.2012
30.09.2013
Gozde Girisim Sermayesi Yatirim Ortakligi AS Gozde Girisim Sermayesi Yatirim Ortakligi AS offers a wide range of financial services.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (28.05.2013) 52-Week Low (20.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance GOZDE TI EQUITY YTD Change GOZDE TI EQUITY YTD % CHANGE
12/2012 06/yy 6.02 3.65 265'584.00 4.27 -29.07% 16.99% 26.16% 134.5 574.20 696.59 0.0 (17.1) 6.96 1'434.35
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20
31.12.2009 -
35.0 M
6
30.0 M
5
25.0 M
4
20.0 M
3
15.0 M
2
10.0 M
1
5.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008
7
Profitability
31.12.2010 0.6 225.02x (0.2) -
LTM-4Q 31.12.2011 140.1 4.81x (6.1) (20.5) -
31.12.2012 159.4 8.06x 32.0 40.13x 76.8 7.51x 32.01 30.62 19.21% 53.81% 3.76% 12.76% 39.7% 48.2% 0.52 0.20 54.52% 158.36% -
06/yy 214.7 10.18x (8.8) 0.00x (19.2) 0.00x
LTM 06/yy 245.1 21.35x 59.9 25.28x 48.8 12.20x
0.74 7.83% -6.15% 0.742 1 5.000 985'682 989'536 1'199'136
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
1.05 -0.03 14.79 14.93 158.4% 62.2% 266.27
Sales/Revenue/Turnover
180.0 160.0
1.00 0.80
140.0 120.0 100.0
0.60
80.0 60.0
0.40 0.20
40.0 20.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Gozde Girisim Sermayesi Yatirim Ortakligi AS Holdings By:
All
Holder Name JOHN HANCOCK ADVISER DWS INVESTMENTS
Firm Name EVA Dimensions
Portfolio Name Multiple Portfolios Multiple Portfolios
Analyst DOUG WALTERS
Source MF-AGG MF-AGG
Recommendation buy
Amt Held 42'275 1'000
% Out 0.03 0
Latest Chg -
Weighting
Change
Target Price
5
U
#N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.08.2013 28.06.2013
Date Not Provided
Inst Type Investment Advisor Investment Advisor
Date 16.09.2013
30.09.2013
Tekstil Bankasi AS Tekstil Bankasi A.S. provides corporate and retail banking, Internet banking, credit cards, investment management, leasing and factoring services through its branches in major cities in the western Turkey.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (27.05.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance TEKST TI EQUITY YTD Change TEKST TI EQUITY YTD % CHANGE
12/2012 06/yy 1.86 0.67 3'607'717.00 1.49 -19.89% 122.39% 73.95% 420.0 625.80 260.26 0.0 0.0 483.37 -
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 305.1 238.1 16.2 20.0 27.55x 22.63x Profitability
80.0 M 70.0 M 60.0 M 50.0 M 40.0 M 30.0 M 20.0 M 10.0 M .0 M n-12
LTM-4Q 31.12.2011 313.6 24.6 10.57x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 380.4 26.1 14.34x 17.38% 17.38% 0.54% 3.49% 1.77% 0.10% 13.6% 7.06% 45.27% -
Price/ Cash Flow
06/yy 365.9 0.00x 0.0 0.00x 27.8 11.02x
d-12
j-13
f-13 m-13
LTM 06/yy 358.6 0.00x 0.0 0.00x 19.3 32.17x
a-13
m-13
j-13
j-13
a-13
s-13
1.05 109.86% 67.42% 1.050 1 3.000 9'084'068 8'697'513 8'222'545
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
45.3% 31.2% 0.10 4.14 -
Sales/Revenue/Turnover
160.00
500.0
140.00
450.0 400.0
120.00
350.0
100.00
300.0
80.00
250.0 200.0
60.00
150.0
40.00
100.0
20.00
50.0
0.00 01.01.2010
90.0 M
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 465.7 5.3 38.28x
2 2 2 1 1 1 1 1 0 0 0 o-12
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Tekstil Bankasi AS Holdings By:
All
Holder Name DIMENSIONAL FUND ADV BLACKROCK JOHN HANCOCK ADVISER BESSEMER GROUP INCOR SCHRODER INVESTMENT BNP PARIBAS
Firm Name EVA Dimensions
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst DOUG WALTERS
Source ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation hold
Amt Held 3'501'899 649'974 140'973 62'692 48'283 -
% Out 0.83 0.15 0.03 0.01 0.01 0
Weighting
Change 3
U
Latest Chg 192'983 (3'846) 48'283 -
Target Price #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.04.2013 26.09.2013 31.08.2013 30.04.2013 31.12.2012 30.04.2013
Date Not Provided
Inst Type Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 06.09.2013
30.09.2013
OMV Petrol Ofisi AS OMV Petrol Ofisi AS imports, manufactures, stores and markets fuels, gasoline and lubricants in Turkey.
Price/Volume 7
10.0 M 9.0 M 8.0 M 7.0 M 6.0 M 5.0 M 4.0 M 3.0 M 2.0 M 1.0 M .0 M
6 5 4
Valuation Analysis
3
Latest Fiscal Year: LTM as of: 52-Week High (23.01.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance PTOFS TI EQUITY YTD Change PTOFS TI EQUITY YTD % CHANGE
12/2012 06/yy 6.80 4.24 98'665.00 4.54 -33.24% 7.08% 11.72% 577.5 2'621.85 3'209.49 0.0 11.7 38.23 6'040.87
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 17'202.2 0.05x 941.1 0.92x 105.5 14.39x
2
31.12.2009 31.12.2010 14'094.9 16'140.7 0.23x 0.41x 782.3 572.0 4.23x 11.63x 287.4 (41.3) 11.56x Profitability
LTM-4Q 31.12.2011 19'548.7 0.29x 537.4 10.58x (204.9) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 20'202.2 0.29x 615.3 9.51x 15.4 172.91x 615.32 302.65 1.50% 0.22% -0.35% -1.27% 3.03% 4.4% 2.7% 1.2% 0.1% 1.54 0.85 45.98% 162.03% 10.80 22.17
Price/ Cash Flow
LTM
06/yy 19'708.7 1.19x 582.7 10.05x (23.8) 0.00x
06/yy 22'179.3 1.11x 600.2 10.37x (25.5) 0.00x
0.91 -5.22% -1.73% 0.909 1 3.000 198'636 141'091 191'316
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
07.02.2011 NR 1.98 1.20 5.68 5.85 162.0% 61.7% 3.03 23.17 33.79 16.46 19.43 32.63
Sales/Revenue/Turnover
90.00
25'000.0
80.00
20'000.0
70.00 60.00
15'000.0
50.00 40.00
10'000.0
30.00
5'000.0
20.00 10.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
OMV Petrol Ofisi AS Holdings By:
All
Holder Name OMV PETROL OFISI HLD OMV AG EATON VANCE MANAGEME IFM - INDEPENDENT FU NLB SKLADI BLACKROCK
Firm Name EVA Dimensions Ekspres Invest Oyak Securities ATA Invest IBG Research (ESN)
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst DOUG WALTERS SELIM KUNTER HASAN SENER ONDER ZORBA VASSILIS ROUMANTZIS
Source Co File Co File MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation hold sell market perform not rated suspended coverage
Amt Held 319'935'000 240'124'500 93'978 3'246 1 1
% Out 55.4 41.58 0.02 0 0 0
Latest Chg -
Weighting
Change
Target Price
3 1 3 #N/A N/A #N/A N/A
N M M M M
#N/A N/A 7 7 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 31.12.2012 31.03.2013 31.05.2013 30.08.2013 28.06.2013
Date Not Provided Not Provided Not Provided Not Provided Not Provided
Inst Type Corporation Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 26.07.2013 21.03.2011 03.02.2011 05.03.2010 07.07.2009
30.09.2013
Ittifak Holding A.S Ittifak Holding A.S is a holding company. Through subsidiaries, the Company operates shopping centers, produces pasta and flour, constructs residential apartments, manufactures milling machines, retails merchandise at discount, raises livestock, retails and maintains automobiles, retails gasoline, and retails gold.
Price/Volume
Latest Fiscal Year: LTM as of: 52-Week High (14.05.2013) 52-Week Low (04.09.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 09.07.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ITTFH TI EQUITY YTD Change ITTFH TI EQUITY YTD % CHANGE
12/2012 06/yy 3.11 2.13 1'055'587.00 2.24 -27.97% 5.16% 13.27% 60.0 134.40 224.37 0.0 48.9 32.81 396.65
16.0 M 14.0 M 12.0 M
2
10.0 M
2
8.0 M 6.0 M
1
4.0 M
1
2.0 M
0 o-12
31.12.2009 31.12.2010 787.3 774.8 0.74x 0.47x 29.9 13.7 19.56x 26.89x 0.6 23.9 793.57x 9.55x Profitability
LTM-4Q 31.12.2011 914.9 0.39x 38.4 9.40x 4.5 31.04x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 938.3 0.42x (2.4) (10.1) -2.43 -21.40 -2.28% -0.61% -1.73% -4.33% 1.13% 17.0% 0.0% -2.1% -1.1% 0.96 0.26 26.15% 70.87% 14.25 3.63
Price/ Cash Flow
06/yy 975.7 1.64x 22.7 18.21x 5.1 31.23x
d-12
j-13
f-13 m-13
LTM 06/yy 950.5 1.28x (5.1) 0.00x (20.1) 0.00x
a-13
m-13
j-13
j-13
a-13
s-13
0.79 -11.11% -11.81% 0.787 0 1'112'515 1'706'208 1'651'343
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
-0.14 -1.68 -610.44 70.9% 38.0% 1.13 4.00 25.62 100.45 60.03 63.28
Sales/Revenue/Turnover
180.00
1'000.0
160.00
900.0
140.00
800.0 700.0
120.00
600.0
100.00 80.00
500.0 400.0
60.00
300.0
40.00
200.0
20.00
100.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
18.0 M
3 3
Valuation Analysis
31.12.2008 700.9 44.9 6.5 -
4
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Ittifak Holding A.S Holdings By:
All
Holder Name ADESE ALISVERIS MERK DIMENSIONAL FUND ADV
Firm Name
Portfolio Name n/a n/a
Source EXCH ULT-AGG
Analyst
Recommendation
Amt Held 3'494'028 305'854
% Out 5.82 0.51
Latest Chg -
Weighting
Change
Target Price
#N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 09.04.2012 30.04.2013
Date
Inst Type n/a Investment Advisor
Date
30.09.2013
Zorlu Enerji Elektrik Uretim AS Zorlu Enerji Elektrik Uretim AS is an electrical utility. The Company operates co-generation and duel-fuel natural gas and liquid fuel fired plants to generate electricity and steam.
Price/Volume 2
60.0 M
2
50.0 M
1 1
40.0 M
1
12/2012 06/yy 1.72 1.00 4'408'987.00 1.3 -24.42% 30.00% 41.67% 500.0 650.00 2'667.32 0.0 2.2 187.38 3'427.65
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1
20.0 M
0
10.0 M
0 0 o-12
31.12.2009 31.12.2010 547.4 434.0 4.07x 4.96x 133.9 48.9 16.62x 44.05x 97.9 (66.7) 6.50x Profitability
LTM-4Q 31.12.2011 444.9 5.26x 18.6 126.02x (407.4) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 525.2 5.82x 76.9 39.78x 589.2 0.94x 76.86 -51.63 -9.83% 115.34% 11.69% 0.12% 1.7% 14.2% -11.6% 112.2% 0.40 0.15 53.51% 462.90% 7.95 56.08
Price/ Cash Flow
06/yy 562.6 16.88x 29.8 82.34x (154.1) 0.00x
d-12
j-13
f-13 m-13
LTM 06/yy 494.7 18.64x 71.5 0.00x 467.5 1.48x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.74 23.81% 13.04% 0.743 7 3.143 2'839'288 2'501'075 2'682'068 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 658.5 882.7 2.05x 1.27x 140.0 261.8 24.48x 13.09x (66.1) 48.3 22.41x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
0.33 -0.52 38.74 42.01 462.9% 82.2% 0.12 0.27 45.89 6.51 148.78 -177.63
Sales/Revenue/Turnover
100.00
800.0
90.00
700.0
80.00
600.0
70.00
500.0
60.00 50.00
400.0
40.00
300.0
30.00
200.0
20.00
100.0
10.00 0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 667.0 3.06x 92.4 22.08x (336.3) -
30.0 M
1
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (11.04.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ZOREN TI EQUITY YTD Change ZOREN TI EQUITY YTD % CHANGE
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Zorlu Enerji Elektrik Uretim AS Holdings By:
All
Holder Name ZORLU HOLDING AS KORTEKS MENSUCAT AS DIMENSIONAL FUND ADV BLACKROCK VANGUARD GROUP INC EATON VANCE MANAGEME EATON VANCE ADVISORS JOHN HANCOCK ADVISER BESSEMER GROUP INCOR
Firm Name Ekspres Invest Seker Securities BNP Paribas Equity Research Oyak Securities IS Investment & Securities Global Menkul Degerler EVA Dimensions HSBC Garanti Yatirim Menkul Kiymetler Yatirim Finansman Securities ATA Invest
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst SELIM KUNTER BURAK DEMIRBILEK KENAN COSGUNER UYGAR GEZER ASLI OZATA KUMBARACI SERCAN UZUN DOUG WALTERS LEVENT BAYAR KERIM GOKOZ ZUMRUT CAN ERMAN TUTUNCUOGLU
Source Research Research ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG MF-AGG
Recommendation hold outperform reduce market perform outperform Under Review sell neutral not rated not rated Under Review
Amt Held 228'500'000 87'500'000 1'871'632 1'617'993 1'257'667 299'054 244'800 139'311 -
% Out 45.7 17.5 0.37 0.32 0.25 0.06 0.05 0.03 0
Weighting
Change
3 5 2 3 5 #N/A N/A 1 3 #N/A N/A #N/A N/A #N/A N/A
M M D M M M M M M M M
Latest Chg 134'687 (6'569) 194'346 -
Target Price 1 1 1 1 2 1 #N/A N/A 2 #N/A N/A #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 23.04.2013 23.04.2013 30.04.2013 26.09.2013 30.06.2013 31.03.2013 31.07.2013 31.08.2013 30.04.2013
Date Not Provided Not Provided 12 month Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided Not Provided
Inst Type Holding Company Corporation Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 23.09.2013 19.09.2013 12.09.2013 05.09.2013 04.09.2013 27.08.2013 06.06.2013 15.05.2013 04.01.2013 13.03.2012 23.12.2011
30.09.2013
Sasa Polyester Sanayi Sasa Polyester Sanyi A.S. produces textiles and packaging materials. The Company produces polyester fibers and yarns for the textile industry, PET resin and PET bottles for the beverage industry, and edible oil bottles. Sasa Polyester also operates a PET bottle recycling plant.
Price/Volume 2
35.0 M
1
30.0 M
1
25.0 M
1
Latest Fiscal Year: LTM as of: 52-Week High (25.01.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance SASA TI EQUITY YTD Change SASA TI EQUITY YTD % CHANGE
12/2012 03/yy 1.37 0.76 2'645'773.00 0.9 -34.31% 18.42% 22.95% 216.3 194.67 281.61 0.0 0.0 3.79 427.49
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
15.0 M
1 0
10.0 M
0
5.0 M
0 o-12
31.12.2009 31.12.2010 361.4 641.1 0.68x 0.49x 1.3 58.7 183.99x 5.30x (35.2) 30.5 7.94x Profitability
LTM-4Q 31.12.2011 904.6 0.40x 92.1 3.97x 42.1 6.57x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'000.0 0.54x 11.8 45.46x (30.8) 11.77 -9.54 -0.95% -3.10% -3.91% -10.54% 1.46% 4.8% 1.0% -1.1% -3.1% 1.03 0.49 41.19% 115.57% 4.80 4.98
Price/ Cash Flow
03/yy 929.9 2.03x 60.3 7.79x 27.9 11.53x
d-12
j-13
f-13 m-13
LTM 03/yy 1'013.7 1.91x 9.7 50.72x (27.2) 0.00x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.80 -27.42% -24.37% 0.802 3 3.000 2'104'837 1'710'699 1'960'360 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'081.3 1'121.7 0.39x 0.35x 47.5 65.0 9.00x 6.58x 7.0 36.7 S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
0.63 0.03 24.09 24.44 115.6% 53.6% 1.46 5.75 76.05 73.36 72.54 84.93
Sales/Revenue/Turnover
60.00
1'200.0
50.00
1'000.0
40.00
800.0
30.00
600.0
20.00
400.0
10.00
200.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 354.4 0.42x (22.0) (50.7) -
20.0 M
1
Valuation Analysis
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Sasa Polyester Sanayi Holdings By:
All
Holder Name ADVANSA BV DIMENSIONAL FUND ADV BLACKROCK JOHN HANCOCK ADVISER BESSEMER GROUP INCOR NEW YORK LIFE INVEST VANGUARD GROUP INC DWS INVESTMENTS
Firm Name Ak Investment Global Menkul Degerler EVA Dimensions
Portfolio Name n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst BORA TEZGULER HASAN BAYHAN TIMOTHY STANISH
Source Research ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation market perform market perform hold
Amt Held 110'313'001 3'708'725 1'705'856 140'873 84'071 47'176 -
% Out 51 1.71 0.79 0.07 0.04 0.02 0 0
Weighting
Change 3 3 3
M M M
Latest Chg 122'285 (3'867) (623'343) (103'000)
Target Price 1 1 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 07.08.2008 30.04.2013 26.09.2013 31.08.2013 30.04.2013 31.07.2013 30.06.2013 28.06.2013
Date 12 month Not Provided Not Provided
Inst Type Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Insurance Company Unclassified Investment Advisor
Date 04.09.2013 27.06.2013 06.06.2013
30.09.2013
Izmir Demir Celik Sanayi AS Izmir Demir Celik Sanayii A.S. manufactures raw iron and steel. The Company also manufactures products including rod, profile, wire, pipe, and plate from steel.
Price/Volume 5
12.0 M
4
10.0 M
4 3
8.0 M
3
12/2012 06/yy 4.35 1.69 2'490'794.00 2.26 -48.05% 33.73% 20.30% 375.0 847.50 481.04 0.0 18.4 88.44 1'452.70
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
2
4.0 M
1
2.0 M
1 0 o-12
31.12.2009 31.12.2010 727.4 919.9 0.47x 0.57x (4.2) 27.3 19.34x (10.1) 17.4 29.79x Profitability
LTM-4Q 31.12.2011 1'424.2 0.90x 92.6 13.78x 52.6 25.03x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'598.9 1.18x (5.6) 0.4 3556.56x -5.62 -32.66 -2.04% 0.16% -3.86% -9.93% 1.05% -0.4% -0.3% -2.2% 0.0% 1.05 0.47 35.29% 81.89% 14.56 8.55
Price/ Cash Flow
06/yy 1'687.5 3.23x 53.7 31.72x 29.5 53.87x
d-12
j-13
f-13 m-13
LTM 06/yy 1'520.5 4.38x (4.9) 0.00x (55.7) 0.00x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.45 -46.45% -42.49% 0.447 2 2.000 1'752'509 752'027 641'302 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'683.0 1'901.0 10.0 82.0 145.27x 17.72x (30.0) 26.0 32.29x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-0.61 -37.92 -162.72 81.9% 44.3% 1.05 1.81 25.06 42.70 48.68 19.93
Sales/Revenue/Turnover
400.00
1'800.0
350.00
1'600.0
300.00
1'400.0 1'200.0
250.00
1'000.0
200.00
800.0
150.00
600.0
100.00
400.0
50.00
200.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 1'397.7 153.0 131.6 1.42x
6.0 M
2
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (05.12.2012) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance IZMDC TI EQUITY YTD Change IZMDC TI EQUITY YTD % CHANGE
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Izmir Demir Celik Sanayi AS Holdings By:
All
Holder Name SAHIN KOC CELIK SANA SAHIN HALIL YABANCI ORTAKLAR DIMENSIONAL FUND ADV BLACKROCK STATE STREET CORP JOHN HANCOCK ADVISER BESSEMER GROUP INCOR FLEXSHARES TRUST INVESCO LTD VANGUARD GROUP INC
Firm Name Ekspres Invest EVA Dimensions Global Menkul Degerler
Portfolio Name n/a n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a
Analyst KURTHAN ATMACA TIMOTHY STANISH TEAM COVERAGE
Source Research Research Research ULT-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG
Recommendation hold sell market perform
Amt Held 223'648'160 51'796'355 7'769'528 2'611'064 614'681 228'069 135'199 25'002 4'467 975 -
% Out 59.64 13.81 2.07 0.7 0.16 0.06 0.04 0.01 0 0 0
Weighting
Change 3 1 3
M M M
Latest Chg (3'409) (7'040) (344'237)
Target Price 2 #N/A N/A 1
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 26.06.2009 26.06.2009 26.06.2009 30.04.2013 26.09.2013 27.09.2013 31.08.2013 30.04.2013 31.08.2013 25.02.2013 30.06.2013
Date Not Provided Not Provided Not Provided
Inst Type Corporation n/a Corporation Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 23.09.2013 06.06.2013 13.10.2010
30.09.2013
Alkim Alkali Kimya AS Alkim Alkali Kimya A.S. produces sodium sulfate, a raw material used in detergent, glass, and paper production. The Company also operates paper and fertilizer production units.
Price/Volume 16
3.5 M
14
3.0 M
12
2.5 M
10
Latest Fiscal Year: LTM as of: 52-Week High (02.04.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ALKIM TI EQUITY YTD Change ALKIM TI EQUITY YTD % CHANGE
12/2012 06/yy 15.40 7.42 133'857.00 11.95 -22.40% 61.05% 54.89% 24.7 295.46 57.21 0.0 20.1 27.04 365.11
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
1.5 M
6 4
1.0 M
2
.5 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 147.9 0.81x 35.0 3.40x 22.4 4.22x
2.0 M
8
Valuation Analysis
31.12.2009 31.12.2010 147.9 163.0 1.10x 1.18x 33.0 25.4 4.95x 7.58x 20.4 12.9 8.07x 14.31x Profitability
LTM-4Q 31.12.2011 198.7 1.26x 34.1 7.35x 20.2 9.58x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 210.2 1.67x 32.0 10.98x 14.8 20.38x 32.05 17.69 8.42% 9.61% 6.77% 11.30% 0.84% 22.8% 16.7% 9.9% 7.0% 2.32 1.28 21.55% 36.09% 3.60 4.61
Price/ Cash Flow
06/yy 212.7 4.40x 28.8 7.71x 14.2 11.09x
LTM 06/yy 218.5 6.15x 36.5 9.19x 17.7 15.05x
FY+1
0.75 56.31% -0.32% 0.755 1 3.000 180'585 177'227 199'524 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 237.0 249.0 50.7 7.20x 25.8 28.4 S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
14.40 9.82 1.37 1.54 36.1% 24.3% 0.84 1.61 101.38 79.16 30.90 131.93
Sales/Revenue/Turnover
60.00
250.0
50.00
200.0
40.00
150.0
30.00
100.0 20.00
50.0
10.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Alkim Alkali Kimya AS Holdings By:
All
Holder Name KORA ARKIN KORA CIHAT KORA REHA CLARIDEN SICAV DIMENSIONAL FUND ADV
Firm Name BGC Partners
Portfolio Name n/a n/a n/a Multiple Portfolios n/a
Analyst ERDEM HAFIZOGLU
Source Co File Co File Co File MF-AGG ULT-AGG
Recommendation hold
Amt Held 4'945'000 3'677'844 2'657'938 78'032 35'326
% Out 20 14.88 10.75 0.32 0.14
Weighting
Change 3
Latest Chg 35'326
Target Price
D
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
14
File Dt 30.09.2012 30.09.2012 30.09.2012 31.05.2013 31.01.2013
Date 12 month
Inst Type n/a n/a n/a Investment Advisor Investment Advisor
Date 07.01.2013
30.09.2013
Metro Ticari ve Mali Yatirimlar Holding AS Metro Ticari ve Mali Yatirimlar Holding SA processes food. The Company slaughters cattle and fowl and produces fresh meats, and delicattessen meats.
Price/Volume 1
90.0 M
1
80.0 M
1
70.0 M 60.0 M
1
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (24.04.2013) 52-Week Low (14.11.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance METRO TI EQUITY YTD Change METRO TI EQUITY YTD % CHANGE
12/2012 06/yy 0.74 0.44 4'863'529.00 0.53 -28.38% 20.45% 33.33% 300.0 159.00 42.44 0.0 33.0 2.39 236.47
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
40.0 M
0
30.0 M
0
20.0 M
0
10.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 43.1 1.46x 1.8 35.30x (3.9) -
50.0 M
0
31.12.2009 31.12.2010 433.8 486.1 0.31x 0.44x 15.1 23.4 9.01x 9.04x 4.0 20.6 32.78x 8.68x Profitability
LTM-4Q 31.12.2011 921.5 0.39x 46.8 7.69x (5.0) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 851.9 0.25x 44.0 4.79x (7.8) 44.04 14.55 1.71% -0.91% -0.29% -0.48% 1.47% 4.3% 6.3% 1.9% -0.9% 0.69 0.37 8.44% 12.63% 18.17 148.92
Price/ Cash Flow
06/yy 894.3 1.41x 55.3 4.79x (8.5) 0.00x
LTM 06/yy 800.8 1.13x 50.7 4.67x (1.6) 0.00x
0.58 1.92% 15.22% 0.584 0 5'557'852 5'412'367 4'029'570
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
5.38 1.19 0.91 1.00 12.6% 10.3% 1.47 3.74 20.09 2.45 24.81 8.92
Sales/Revenue/Turnover
25.00
1'000.0 900.0 800.0
20.00
700.0 15.00
600.0
10.00
500.0 400.0 300.0 200.0
5.00
100.0 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Metro Ticari ve Mali Yatirimlar Holding AS Holdings By:
All
Holder Name DIMENSIONAL FUND ADV METRO YATIRIM MENKUL
Firm Name
Portfolio Name n/a n/a
Source ULT-AGG Research
Analyst
Recommendation
Amt Held 5'383'156 2'400'000
% Out 1.79 0.8
Latest Chg -
Weighting
Change
Target Price
#N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.04.2013 20.03.2013
Date
Inst Type Investment Advisor Corporation
Date
30.09.2013
Alarko Gayrimenkul Yatirim Ortakligi AS Alarko Gayrimenkul Yatirim Ortakligi A.S. is a real estate investment trust. The Company acquires real estate, including land and buildings, real estate projects, and real estate used as rental income property.
Price/Volume 30
1.6 M 1.4 M
25
1.2 M 20
Latest Fiscal Year: LTM as of: 52-Week High (21.03.2013) 52-Week Low (10.06.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ALGYO TI EQUITY YTD Change ALGYO TI EQUITY YTD % CHANGE
12/2012 06/yy 26.40 17.00 86'351.00 19.3 -26.89% 13.53% 22.34% 10.7 205.56 0.00 0.0 0.0 127.42 66.61
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 27.2 8.2 1.31x 16.81x 6.5 5.0 5.43x 27.46x 8.4 5.8 17.65x 29.61x Profitability
.6 M .4 M
5
.2 M
0 o-12
.0 M n-12
LTM-4Q 31.12.2011 19.7 2.26x 7.6 5.84x 31.2 5.51x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 15.3 14.3 17.01x 7.64 5.59 28.35% 15.53% 15.63% 0.09% 44.4% 93.2% 29.08 22.97 0.00% 0.00% 9.44 -
Price/ Cash Flow
06/yy 15.2 15.59x 6.9 0.00x 19.6 9.49x
d-12
j-13
f-13 m-13
LTM 06/yy 26.0 6.44x 19.8 0.00x 43.1 4.55x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.76 4.00% -14.48% 0.759 3 4.333 156'232 257'084 193'755 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 28.0 14.0 21.0 8.0 3.17x 8.33x 41.0 16.0 5.05x 12.53x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
6406.38 6373.60 0.0% 0.0% 0.09 7116.86 38.68 1363.52
Sales/Revenue/Turnover
30.00
60.0
25.00
50.0
20.00
40.0
15.00
30.0
10.00
20.0
5.00
10.0
0.00 01.01.2010
.8 M
10
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 24.3 (0.4) 25.8 1.73x
1.0 M
15
Valuation Analysis
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Alarko Gayrimenkul Yatirim Ortakligi AS Holdings By:
All
Holder Name ALSIM ALARKO SANAYI ALARKO HOLDING AS CAPITA FINANCIAL MAN NORTHERN TRUST CORPO
Firm Name Sardis Securities EVA Dimensions Yapi Kredi Yatirim ve Menkul Degerler Ekspres Invest Burgan Securities FinansInvest
Portfolio Name n/a n/a Multiple Portfolios Multiple Portfolios
Analyst HAYDAR ACUN DOUG WALTERS ELVIN AKBULUT KURTHAN ATMACA MURAT IGNEBEKCILI GAYE ABIDIN
Source Research Research MF-AGG MF-AGG
Recommendation buy buy hold sell hold Under Review
Amt Held 3'704'348 1'655'103 78'603 6'784
% Out 34.78 15.54 0.74 0.06
Weighting
Change
5 5 3 1 3 #N/A N/A
M U M M M M
Latest Chg 3'704'313 (42'796) 2'527
Target Price #N/A N/A #N/A N/A 24 17 23 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2009 31.12.2009 28.02.2013 30.06.2013
Date Not Provided Not Provided Not Provided Not Provided 12 month Not Provided
Inst Type n/a Holding Company Investment Advisor Investment Advisor
Date 27.09.2013 28.08.2013 13.08.2013 15.02.2012 13.01.2012 26.09.2011
30.09.2013
Hurriyet Gazetecilik AS Hurriyet Gazetecilik ve Matbaacilik A.S. publishes weekly newspapers and the Hurriyet newspaper, and offers advertising and printing services. The Company operates printing facilities in Turkey and Germany.
Price/Volume 1
35.0 M
1
30.0 M 25.0 M
1
Latest Fiscal Year: LTM as of: 52-Week High (23.01.2013) 52-Week Low (29.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance HURGZ TI EQUITY YTD Change HURGZ TI EQUITY YTD % CHANGE
12/2012 06/yy 1.08 0.63 3'472'229.00 0.71 -34.26% 12.70% 15.56% 552.0 391.92 504.13 0.0 65.2 113.47 796.04
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
15.0 M
0
10.0 M
0
5.0 M
0 o-12
31.12.2009 31.12.2010 784.1 794.2 1.92x 1.88x 129.5 129.8 11.63x 11.48x (35.1) (40.1) Profitability
LTM-4Q 31.12.2011 868.7 0.91x 91.4 8.63x (235.7) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 853.1 1.13x 102.4 9.41x 150.7 3.37x 102.36 25.63 3.00% 19.78% -0.78% -1.76% 0.57% 37.9% 12.6% 3.5% 17.7% 1.05 0.75 32.46% 73.87% 3.70 30.06
Price/ Cash Flow
06/yy 869.6 4.56x 82.2 11.54x (59.0) 0.00x
d-12
j-13
f-13 m-13
LTM 06/yy 845.8 4.33x 106.7 7.77x (11.7) 0.00x
a-13
m-13
j-13
j-13
a-13
s-13
FY+1
0.92 -11.25% -22.83% 0.924 12 3.417 884'838 2'146'644 1'962'787 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 894.2 947.0 212.0 257.0 0.85x 0.68x 114.7 122.4 6.94x 6.50x 8.3 22.1 118.33x 14.20x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
3.28 1.74 3.24 3.68 73.9% 40.3% 0.57 2.72 98.69 12.14 38.68 53.83
Sales/Revenue/Turnover
30.00
1'200.0
25.00
1'000.0
20.00
800.0
15.00
600.0
10.00
400.0
5.00
200.0
0.00 01.01.2010
.0 M n-12
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 998.4 0.97x 163.4 5.91x (38.1) -
20.0 M
1
Valuation Analysis
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Hurriyet Gazetecilik AS Holdings By:
All
Holder Name DIMENSIONAL FUND ADV UNION INVESTMENT LUX BLACKROCK VANGUARD GROUP INC EATON VANCE MANAGEME NOMURA ERSTE SPARINVEST KAG JOHN HANCOCK ADVISER BESSEMER GROUP INCOR BNP PARIBAS AKBANK ASSET MANAGEM
Firm Name Ekspres Invest Global Menkul Degerler Oyak Securities Ak Investment EVA Dimensions Garanti Yatirim Menkul Kiymetler IS Investment & Securities Goldman Sachs BGC Partners BNP Paribas Equity Research HSBC FinansInvest Seker Securities Yatirim Finansman Securities ATA Invest
Portfolio Name n/a Multiple Portfolios n/a n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst SINAN GOKSEN EMIR BOLEN UYGAR GEZER BORA TEZGULER CRAIG STERLING HALIL IBRAHIM KAHVE NUR ATASOY ASLI TUNCER BARIS INCE KENAN COSGUNER BULENT YURDAGUL GAYE ABIDIN TEAM COVERAGE ZUMRUT CAN ONDER ZORBA
Source ULT-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation hold market perform market perform market outperform hold market perform outperform neutral/neutral buy hold overweight Under Review not rated not rated market perform
Amt Held 5'622'138 900'000 849'901 795'168 783'538 301'886 250'000 206'839 9'201 106 -
% Out 1.02 0.16 0.15 0.14 0.14 0.05 0.05 0.04 0 0 0
Weighting
Change
3 3 3 4 3 3 5 3 5 3 5 #N/A N/A #N/A N/A #N/A N/A 3
M M M M D M M M M M M M M M M
Latest Chg 56'848 (5'029) -
Target Price 1 1 1 1 #N/A N/A 1 1 1 1 1 1 #N/A N/A #N/A N/A #N/A N/A 1
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 30.04.2013 28.03.2013 26.09.2013 30.06.2013 31.03.2013 11.07.2012 28.03.2013 31.08.2013 30.04.2013 30.04.2013 31.03.2013
Date Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month 12 month 12 month Not Provided Not Provided Not Provided Not Provided Not Provided
Inst Type Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 23.09.2013 16.09.2013 05.09.2013 04.09.2013 04.09.2013 18.07.2013 12.07.2013 11.07.2013 05.07.2013 17.06.2013 15.05.2013 23.10.2012 18.10.2012 16.05.2012 13.01.2012
30.09.2013
Anadolu Isuzu Otomotiv Sanayi Ve Ticaret AS Anadolu Isuzu Otomotiv Sanayi ve Ticaret AS manufactures commercial vehicles. The Company produces light, medium and heavy-duty trucks, pickup trucks, mini, midi and large buses, and tractors. Anadolu also produces, markets, and installs spare parts and accessories. Anadolu Isuzu sells its vehicles in Turkey and exports to Eastern Europe, the former Soviet Union, and the Middle East.
Price/Volume 35
5.0 M 4.5 M 4.0 M 3.5 M 3.0 M 2.5 M 2.0 M 1.5 M 1.0 M .5 M .0 M
30 25 20
Valuation Analysis
15
Latest Fiscal Year: LTM as of: 52-Week High (27.02.2013) 52-Week Low (01.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 31.03.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ASUZU TI EQUITY YTD Change ASUZU TI EQUITY YTD % CHANGE
12/2012 06/yy 30.90 12.15 222'326.00 19.05 -38.35% 56.79% 37.33% 25.4 484.25 135.70 0.0 0.0 17.38 588.57
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
5 0 o-12
n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data
Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 496.8 0.14x 22.6 3.08x (0.5) -
10
31.12.2009 31.12.2010 259.4 339.9 0.73x 0.81x 0.1 7.2 1752.82x 38.32x (19.1) (4.6) Profitability
LTM-4Q 31.12.2011 474.0 0.58x 27.8 9.87x 13.4 14.81x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 537.3 1.19x 13.7 46.42x 1.3 408.80x 13.72 3.18 0.59% -0.08% 0.84% 1.89% 1.42% 12.7% 3.2% 1.2% 0.2% 1.82 0.90 31.87% 81.72% 5.31 2.85
Price/ Cash Flow
06/yy 487.3 2.64x 17.0 23.38x 3.0 97.13x
LTM 06/yy 578.3 3.25x 16.4 0.00x 11.1 57.55x
0.73 54.88% -6.62% 0.734 1 1.000 336'981 393'766 368'359
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
1.10 0.64 5.99 7.57 81.7% 45.0% 1.42 9.51 68.75 128.11 55.29 141.60
Sales/Revenue/Turnover
100.00
600.0
90.00
500.0
80.00 70.00
400.0
60.00
300.0
50.00 40.00
200.0
30.00 20.00
100.0
10.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Anadolu Isuzu Otomotiv Sanayi Ve Ticaret AS Holdings By:
All
Holder Name YAZICILAR HOLDING AS ISUZU MOTORS LTD OZILHAN SINAI YATIRI ITOCHU CORP ANADOLU ENDUSTRI HOL BLACKROCK DIMENSIONAL FUND ADV
Firm Name EVA Dimensions Global Menkul Degerler
Portfolio Name n/a n/a n/a n/a n/a n/a n/a
Source Research Research Research Research Research ULT-AGG ULT-AGG
Analyst TIMOTHY STANISH ILKNUR UNSAL
Recommendation underweight market perform
Amt Held 9'077'665 4'319'991 4'271'842 3'239'964 262'583 30'927 1
% Out 35.71 16.99 16.81 12.75 1.03 0.12 0
Weighting
Change 1 3
U M
Latest Chg 4'478 2'108 834'678 38'835 (183) (1)
Target Price #N/A N/A 13
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2009 31.12.2009 31.12.2009 31.12.2009 31.12.2009 26.09.2013 30.04.2013
Date Not Provided Not Provided
Inst Type Holding Company Corporation Unclassified Corporation Holding Company Investment Advisor Investment Advisor
Date 19.08.2013 06.09.2012
30.09.2013
Ihlas EV Aletleri Ihlas Ev Aletleri Imalat Sanayi ve Ticaret A.S. manufactures, imports and distributes electrical home appliances through its stores, catalog and media sales.
Price/Volume 1
35.0 M
1
30.0 M
1
25.0 M
1
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (24.01.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance IHEVA TI EQUITY YTD Change IHEVA TI EQUITY YTD % CHANGE
12/2012 06/yy 0.84 0.45 2'968'402.00 0.53 -36.90% 17.78% 25.64% 191.4 101.43 0.00 0.0 17.1 88.79 92.01
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
15.0 M
0
10.0 M
0
5.0 M
0 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 77.3 0.58x (3.2) (14.0) -
20.0 M
1 0
31.12.2009 31.12.2010 90.7 101.9 1.94x 2.24x 2.5 0.0 69.14x 31812.46x 2.1 9.2 103.93x 27.82x Profitability
LTM-4Q 31.12.2011 99.5 0.97x (4.4) (26.2) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 101.5 0.69x (0.1) 20.3 6.98x -0.14 -1.84 -1.81% 23.24% -4.28% -6.66% 0.36% 11.1% 0.5% 20.0% 2.67 1.94 0.00% 0.00% 1.97 2.24
Price/ Cash Flow
06/yy 100.3 4.02x (1.2) 0.00x (3.6) 0.00x
LTM 06/yy 107.5 2.88x 2.9 0.00x (12.8) 0.00x
0.79 -29.33% -28.38% 0.791 0 6'147'040 2'788'040 2'423'313
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
-0.01 -0.26 0.0% 0.0% 0.36 23.32 185.67 162.92 119.96 224.17
Sales/Revenue/Turnover
200.00
120.0
180.00
100.0
160.00 140.00
80.0
120.00
60.0
100.00 80.00
40.0
60.00 40.00
20.0
20.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Ihlas EV Aletleri Holdings By:
All
Holder Name IHLAS HOLDING DIMENSIONAL FUND ADV JOHN HANCOCK ADVISER
Firm Name
Portfolio Name n/a n/a Multiple Portfolios
Analyst
Source Research ULT-AGG MF-AGG
Recommendation
Amt Held 33'681'000 3'510'385 221'809
% Out 17.6 1.83 0.12
Weighting
Change
Latest Chg (383'614) -
Target Price
#N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 20.08.2009 30.04.2013 31.08.2013
Date
Inst Type Corporation Investment Advisor Investment Advisor
Date
30.09.2013
Mutlu Aku ve Malzemeleri Sanayi AS Mutlu Aku ve Malzemeleri Sanayi A.S. manufactures motor vehicle, stationary, mining and other industrial type batteries under the brand names Mutlu Aku and Povver.
Price/Volume 7
12.0 M
6
10.0 M
5
8.0 M
4
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (30.09.2013) 52-Week Low (04.10.2012) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance MUTLU TI EQUITY YTD Change MUTLU TI EQUITY YTD % CHANGE
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
4.0 M
2
2.0 M
1 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 303.2 0.47x 30.8 4.66x 1.0 50.02x
6.0 M
3
12/2012 06/yy 5.96 2.63 780'689.00 5.8 -2.68% 120.24% 96.11% 56.7 328.86 64.76 0.0 0.0 10.38 405.45
31.12.2009 31.12.2010 238.9 311.1 0.84x 0.76x 22.6 45.3 8.84x 5.25x (3.4) 23.8 8.69x Profitability
LTM-4Q 31.12.2011 421.7 0.71x 51.0 5.86x 68.5 3.23x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 438.6 0.89x 53.4 7.30x 41.1 8.18x 53.40 39.94 9.10% 11.48% 6.70% 9.64% 0.88% 23.9% 12.6% 9.2% 9.4% 2.40 1.11 13.77% 18.36% 8.23 3.59
Price/ Cash Flow
06/yy 430.3 3.52x 48.4 8.74x 73.9 4.37x
LTM 06/yy 422.2 4.26x 53.3 9.70x 32.2 13.69x
FY+1
0.81 110.38% 84.08% 0.806 2 5.000 1'024'317 489'336 515'688 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 462.0 497.0 55.4 59.6 7.32x 6.80x 29.3 33.8 S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
13.27 7.10 1.44 1.54 18.4% 15.5% 0.88 3.42 44.35 101.78 7.69 123.31
Sales/Revenue/Turnover
25.00
500.0 450.0 400.0
20.00
350.0 15.00
300.0
10.00
250.0 200.0 150.0 100.0
5.00
50.0 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Mutlu Aku ve Malzemeleri Sanayi AS Holdings By:
All
Holder Name MUTLU HOLDING AS AKBANK ASSET MANAGEM NOBLE FUNDS TFI SA JOHN HANCOCK ADVISER DIMENSIONAL FUND ADV
Firm Name EVA Dimensions BGC Partners Yatirim Finansman Securities
Portfolio Name n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a
Analyst TIMOTHY STANISH ERDEM HAFIZOGLU ZUMRUT CAN
Source Research MF-AGG MF-AGG MF-AGG ULT-AGG
Recommendation buy buy not rated
Amt Held 42'403'578 256'676 70'000 28'331 22'959
% Out 74.79 0.45 0.12 0.05 0.04
Weighting
Change
5 5 #N/A N/A
N M M
Latest Chg (93'324) -
Target Price #N/A N/A 5 #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2009 31.03.2013 29.06.2012 31.08.2013 30.04.2013
Date Not Provided 12 month Not Provided
Inst Type Unclassified Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 02.09.2013 13.03.2013 15.08.2011
30.09.2013
Celebi Hava Servisi AS Celebi Hava Servisi A.S. offers ground services to domestic, foreign and charter airlines in Turkey. The Company loads and unloads baggage and cargo and offers traffic control, flight catering, and maintenance services. The Company also sells jet fuel.
Price/Volume 25
1.8 M 1.6 M
20
1.4 M 1.2 M
15
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (07.02.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance CLEBI TI EQUITY YTD Change CLEBI TI EQUITY YTD % CHANGE
12/2012 06/yy 22.90 9.70 108'614.00 13.15 -42.58% 35.57% 25.76% 24.3 319.54 292.98 0.0 8.1 46.42 608.43
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
.8 M .6 M .4 M
5
.2 M 0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 302.0 0.58x 82.6 2.12x 35.0 4.51x
1.0 M
10
31.12.2009 31.12.2010 311.1 347.0 1.48x 1.93x 98.3 87.6 4.68x 7.66x 27.8 26.6 14.96x 21.45x Profitability
LTM-4Q 31.12.2011 472.8 1.50x 78.8 9.01x 7.6 60.56x
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 537.0 1.39x 82.4 9.05x 21.1 23.26x 82.38 46.82 8.72% 4.79% -0.28% -4.01% 1.04% 23.6% 16.1% 7.7% 3.9% 0.80 0.51 61.48% 523.42% 7.54 48.17
Price/ Cash Flow
06/yy 519.8 5.25x 76.9 8.49x 16.8 22.89x
LTM 06/yy 525.6 5.60x 84.7 7.76x (1.4) 0.00x
FY+1
0.91 -31.24% -32.26% 0.907 7 4.143 106'598 155'182 165'557 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 547.7 612.6 172.0 130.0 1.07x 0.91x 96.8 109.8 6.29x 5.54x 29.4 44.4 16.54x 8.71x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
3.24 1.85 3.32 3.95 523.4% 82.1% 1.04 3.72 48.40 7.58 24.18 18.25
Sales/Revenue/Turnover
25.00
600.0 500.0
20.00
400.0 15.00
300.0 10.00
200.0
5.00
0.00 01.01.2010
100.0 0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Celebi Hava Servisi AS Holdings By:
All
Holder Name CELEBI HOLDING AS CELEBIOGLU ENGIN CELEBIOGLU CAN CELEBIOGLU TOKGOZ CA NORGES BANK SWEDBANK ROBUR FONDE BANK OF NEW YORK MEL BZ WBK TOWARZYSTWO F BESSEMER GROUP INCOR UNIVERSAL INVESTMENT DIMENSIONAL FUND ADV BLACKROCK INVESTORS TFI SA JOHN HANCOCK ADVISER VANGUARD GROUP INC
Firm Name Erste Group Ekspres Invest Global Menkul Degerler IS Investment & Securities Goldman Sachs Oyak Securities EVA Dimensions FinansInvest BGC Partners Yatirim Finansman Securities ATA Invest
Portfolio Name n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a n/a Multiple Portfolios Multiple Portfolios n/a
Analyst GORKEM GOKER SELIM KUNTER HASAN BAYHAN EMRE SEZAN ASLI TUNCER MELIS POCAR TIMOTHY STANISH TEAM COVERAGE KEREM TEZCAN ZUMRUT CAN ISMAIL OZER
Source Research Co File Co File Co File MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG MF-AGG ULT-AGG ULT-AGG MF-AGG MF-AGG ULT-AGG
Recommendation buy hold buy outperform Buy/Neutral Under Review underweight Under Review buy Under Review Under Review
Amt Held 18'808'199 2'432'430 1'822'500 1'241'730 447'090 180'000 152'232 132'597 90'362 65'000 58'051 36'842 19'181 4'930 -
% Out 77.4 10.01 7.5 5.11 1.84 0.74 0.63 0.55 0.37 0.27 0.24 0.15 0.08 0.02 0
Weighting
Change
5 3 5 5 5 #N/A N/A 1 #N/A N/A 5 #N/A N/A #N/A N/A
U M U M M M M M M M M
Latest Chg 5'508'810 30'000 (18'692) 65'000 (218) 19'181 (26'220)
Target Price 21 15 17 23 23 24 #N/A N/A #N/A N/A 32 #N/A N/A #N/A N/A
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 28.03.2013 30.06.2012 30.06.2012 30.06.2012 31.12.2012 30.06.2012 27.09.2013 31.12.2012 30.04.2013 30.07.2013 31.01.2013 26.09.2013 31.12.2012 31.08.2013 30.06.2013
Date 12 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided Not Provided 12 month Not Provided Not Provided
Inst Type Holding Company n/a n/a n/a Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Unclassified
Date 26.09.2013 23.09.2013 04.09.2013 04.09.2013 02.09.2013 01.07.2013 06.06.2013 23.05.2013 08.02.2013 06.06.2012 06.01.2012
30.09.2013
Afyon Cimento Sanayi TAS Afyon Cimento Sanayi T.A.S. manufactures, distributes, and sells cement and clinker. The Company markets its products throughout Turkey.
Price/Volume 90
.8 M
80
.7 M
70
.6 M
60
.5 M
50
Latest Fiscal Year: LTM as of: 52-Week High (12.12.2012) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance AFYON TI EQUITY YTD Change AFYON TI EQUITY YTD % CHANGE
12/2012 06/yy 79.50 40.00 51'503.00 47.4 -40.38% 18.50% 20.76% 3.0 142.20 0.08 0.0 0.0 4.04 139.03
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
31.12.2009 31.12.2010 32.7 45.1 5.64x 12.46x (1.3) 2.3 246.33x (0.7) 0.6 1020.40x Profitability
20
.2 M
10
.1 M
0 o-12
.0 M n-12
LTM-4Q 31.12.2011 45.6 5.81x (3.4) (5.3) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 41.1 5.14x (4.4) (7.2) -4.40 -7.93 -19.28% -21.22% -9.53% -11.40% 0.95% -6.3% -4.0% -11.4% -17.5% 2.98 2.17 0.16% 0.20% 3.95 7.52
Price/ Cash Flow
06/yy 41.7 19.89x (2.7) 0.00x (5.6) 0.00x
d-12
j-13
f-13 m-13
LTM 06/yy 47.5 16.13x (1.9) 0.00x (4.8) 0.00x
a-13
m-13
j-13
j-13
a-13
s-13
0.74 -33.94% -33.94% 0.737 0 81'015 57'110 48'321
FY+1
FY+2
FQ+1
FQ+2
12/13 Y
12/14 Y
09/13 Q3
12/13 Q4
S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
-
0.00 0.2% 0.2% 0.95 1.89 92.43 48.55 35.90 88.96
Sales/Revenue/Turnover
600.00
60.0
500.00
50.0
400.00
40.0
300.00
30.0
200.00
20.0
100.00
10.0
0.00 01.01.2010
.3 M
30
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 40.3 1.48x 0.3 212.34x 3.7 20.50x
.4 M
40
Valuation Analysis
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Afyon Cimento Sanayi TAS Holdings By:
All
Holder Name CIMENTS FRANCAIS DIMENSIONAL FUND ADV VANGUARD GROUP INC
Firm Name Global Menkul Degerler
Portfolio Name n/a n/a n/a
Source Research ULT-AGG ULT-AGG
Analyst TEAM COVERAGE
Recommendation sell
Amt Held 1'578'300 5'493 -
% Out 52.61 0.18 0
Weighting
Change 1
Latest Chg 1'645 (6'427)
Target Price
M
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
193
File Dt 03.05.2011 31.01.2013 30.06.2013
Date Not Provided
Inst Type Corporation Investment Advisor Unclassified
Date 03.02.2011
30.09.2013
Anel Elektrik Proje Taahhut ve Ticaret AS Anel Elektrik Proje Taahhut ve Ticaret AS offers electromechanical contracting services. The Company builds electrical and electronic projects, and operates and maintains electrical and mechanical systems, for airports, banks, shopping malls, hotels, and other customers.
Price/Volume 3
8.0 M 7.0 M
2
6.0 M 5.0 M
2
4.0 M
Valuation Analysis
1
Latest Fiscal Year: LTM as of: 52-Week High (27.11.2012) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance ANELE TI EQUITY YTD Change ANELE TI EQUITY YTD % CHANGE
12/2012 06/yy 2.39 1.02 916'177.00 1.23 -48.54% 20.59% 16.79% 110.0 135.30 121.10 0.0 29.1 16.33 330.89
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover Price/ Cash Flow
1.20 1.00
-
2.0 M 1.0 M
0 o-12
.0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008
3.0 M
1
31.12.2009 31.12.2010 229.7 319.3 43.8 30.7 20.8 12.91x Profitability
LTM-4Q 31.12.2011 357.0 0.78x 34.5 8.07x 25.2 8.33x
31.12.2012 307.0 1.20x 13.4 27.55x 3.8 62.06x 13.36 11.53 3.76% 3.14% -0.53% -1.46% 0.54% 15.2% 1.2% 1.78 0.65 20.49% 55.70% 1.76 -
06/yy 315.1 2.19x 17.7 0.00x 21.3 11.38x
LTM 06/yy 337.4 3.17x 4.9 0.00x (3.3) 0.00x
FY+1
0.82 -42.52% -42.25% 0.819 5 4.200 1'122'041 1'703'000 1'390'843 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 356.4 395.0 0.67x 0.57x 30.6 37.0 10.81x 8.94x 16.9 24.1 10.25x 6.47x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
1.36 -0.58 55.7% 32.9% 0.54 13.32 206.95 107.18
Sales/Revenue/Turnover
400.0 350.0 300.0
0.80 0.60
250.0 200.0 150.0
0.40 0.20
100.0 50.0 0.0
0.00
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Anel Elektrik Proje Taahhut ve Ticaret AS Holdings By:
All
Holder Name NORGES BANK FRANKLIN RESOURCES AKBANK ASSET MANAGEM BNP PARIBAS QUERCUS TFI BZ WBK TOWARZYSTWO F SOMPO JP NIHON KOA A PIONEER ALLIANZ HELLENIC MUT
Firm Name Seker Securities Ak Investment Global Menkul Degerler Garanti Yatirim Menkul Kiymetler IS Investment & Securities FinansInvest BGC Partners Ekspres Invest
Portfolio Name Multiple Portfolios n/a Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios
Analyst BURAK DEMIRBILEK HAKAN DEPREM SERCAN UZUN HALIL IBRAHIM KAHVE NUR KARABACAK GAYE ABIDIN CAN OZCELIK SELIM KUNTER
Source MF-AGG ULT-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG
Recommendation outperform market perform buy market perform not rated Under Review buy hold
Amt Held 4'045'181 1'245'933 900'000 435'000 167'429 1 -
% Out 3.68 1.13 0.82 0.4 0.15 0 0 0 0
Weighting
Change
5 3 5 3 #N/A N/A #N/A N/A 5 3
M M M M M M M M
Latest Chg 200'000 (1'061'000) 33'000 1 (627'218) (23'000) (100'000)
Target Price 2 1 2 2 #N/A N/A #N/A N/A 3 2
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2012 28.09.2012 31.03.2013 30.04.2013 30.06.2012 31.12.2012 04.03.2013 31.12.2012 31.05.2013
Date Not Provided 12 month Not Provided Not Provided Not Provided Not Provided 12 month Not Provided
Inst Type Government Investment Advisor Investment Advisor Unclassified Investment Advisor Investment Advisor Investment Advisor Unclassified Investment Advisor
Date 17.09.2013 04.09.2013 19.07.2013 18.07.2013 15.07.2013 21.06.2013 02.01.2013 15.02.2012
30.09.2013
Banvit Bandirma Vitaminli Yem Sanayii ASA Banvit Bandirma Vitaminli Yem Sanayii Ticaret A.S. breeds, raises and, slaughters chickens and markets eggs. The Group also produces and sells mixed feeds.
Price/Volume
Valuation Analysis Latest Fiscal Year: LTM as of: 52-Week High (18.01.2013) 52-Week Low (28.08.2013) Daily Volume Current Price (9/dd/yy) 52-Week High % Change 52-Week Low % Change % 52 Week Price Range High/Low Shares Out 30.06.2013 Market Capitalization Total Debt Preferred Stock Minority Interest Cash and Equivalents Enterprise Value Relative Stock Price Performance BANVT TI EQUITY YTD Change BANVT TI EQUITY YTD % CHANGE
12/2012 06/yy 4.55 2.50 408'716.00 2.86 -37.14% 14.40% 20.00% 100.0 286.07 507.42 0.0 0.0 22.05 790.97
Total Revenue TEV/Revenue EBITDA TEV/EBITDA Net Income P/E
16.0 M 14.0 M 12.0 M 10.0 M 8.0 M 6.0 M 4.0 M 2.0 M .0 M n-12
d-12
j-13
f-13 m-13
a-13
m-13
j-13
j-13
a-13
s-13
Market Data Dividend Yield Beta Equity Float Short Int 1 Yr Total Return YTD Return Adjusted BETA Analyst Recs Consensus Rating Average Daily Trading Volume Average Volume 5 Day - Average Volume 30 Day - Average Volume 3 Month
Fiscal Year Ended 31.12.2008 649.9 0.53x 28.7 12.08x (42.5) -
5 5 4 4 3 3 2 2 1 1 0 o-12
31.12.2009 31.12.2010 791.6 1'002.4 0.74x 0.75x 98.3 124.2 6.00x 6.07x 44.1 58.9 8.16x 8.70x Profitability
LTM-4Q 31.12.2011 1'116.3 0.61x 41.9 16.36x (59.7) -
EBITDA EBIT Operating Margin Pretax Margin Return on Assets Return on Common Equity Return on Capital Asset Turnover Margin Analysis Gross Margin EBITDA Margin EBIT Margin Net Income Margin Structure Current Ratio Quick Ratio Debt to Assets Tot Debt to Common Equity Accounts Receivable Turnover Inventory Turnover
31.12.2012 1'261.1 0.69x 81.3 10.72x 8.7 44.16x 81.31 23.01 1.82% 1.06% -1.80% -9.39% 1.76% 13.8% 6.5% 2.3% 0.7% 1.05 0.33 61.65% 330.04% 7.19 8.87
Price/ Cash Flow
06/yy 1'191.6 2.49x 70.3 11.23x (19.4) 0.00x
LTM 06/yy 1'459.2 2.36x 95.2 8.86x (15.0) 0.00x
FY+1
0.78 -19.21% -25.91% 0.781 6 3.833 276'749 279'870 258'071 FY+2
FQ+1
FQ+2
12/13 Y 12/14 Y 09/13 Q3 12/13 Q4 1'628.7 1'864.7 470.0 347.0 -0.20x -0.20x 124.4 146.7 6.36x 5.39x 13.0 31.2 33.26x 9.93x S&P Issuer Ratings
Long-Term Rating Date Long-Term Rating Long-Term Outlook Short-Term Rating Date Short-Term Rating Credit Ratios EBITDA/Interest Exp. (EBITDA-Capex)/Interest Exp. Net Debt/EBITDA Total Debt/EBITDA Reference Total Debt/Equity Total Debt/Capital Asset Turnover Net Fixed Asset Turnover Accounts receivable turnover-days Inventory Days Accounts Payable Turnover Day Cash Conversion Cycle
2.98 0.87 5.30 5.44 330.0% 76.7% 1.76 6.11 50.75 41.15 41.86 56.08
Sales/Revenue/Turnover
50.00
1'400.0
45.00
1'200.0
40.00 35.00
1'000.0
30.00
800.0
25.00
600.0
20.00
400.0
15.00 10.00
200.0
5.00 0.00 01.01.2010
0.0 01.07.2010
01.01.2011
01.07.2011
01.01.2012
01.07.2012
01.01.2013
01.07.2013
2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
30.09.2013
Banvit Bandirma Vitaminli Yem Sanayii ASA Holdings By:
All
Holder Name GORENER VURAL KOCMAN EMINE OKSAN EBUBEKIR VALID FARUK GORENER CHRISTOFFEL GOERENER MAKBULE NORGES BANK GUSTAVIADAVEGARDH FO NORDEA INVESTMENT FU DIMENSIONAL FUND ADV METZLER ASSET MANAGE JOHN HANCOCK ADVISER ERSTE SPARINVEST KAG
Firm Name EVA Dimensions Ekspres Invest IS Investment & Securities Ak Investment Garanti Yatirim Menkul Kiymetler Oyak Securities Tera Stock Brokers BGC Partners Burgan Securities
Portfolio Name n/a n/a n/a n/a n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios n/a Multiple Portfolios Multiple Portfolios Multiple Portfolios
Analyst CRAIG STERLING MELDA AGIRDAS ILYAS SAFA URGANCI BERTUG TUZUN IREM OKUTGEN ANIL CAN YILDIRIM FEYRUZE ASLI KONDU ERDEM HAFIZOGLU ECE MANDACI
Source Research Research Research Research Research MF-AGG MF-AGG MF-AGG ULT-AGG MF-AGG MF-AGG MF-AGG
Recommendation underweight buy outperform market outperform outperform market perform neutral buy hold
Amt Held 24'760'641 19'293'198 18'873'991 14'507'208 4'831'253 3'103'757 525'000 442'498 390'562 230'000 28'994 -
% Out 24.75 19.29 18.87 14.5 4.83 3.1 0.52 0.44 0.39 0.23 0.03 0
Weighting
Change 1 5 5 4 5 3 3 5 3
U M M M M M D M M
Latest Chg 175'000 106'642 230'000 (23'000)
Target Price #N/A N/A 4 4 4 5 3 5 6 4
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: info@qmsadv.com |
File Dt 31.12.2009 31.12.2009 31.12.2009 31.12.2009 31.12.2009 31.12.2012 31.03.2013 28.06.2013 30.04.2013 31.01.2013 31.08.2013 28.03.2013
Date Not Provided Not Provided Not Provided 12 month Not Provided 12 month 12 month 12 month 12 month
Inst Type n/a n/a n/a n/a n/a Government Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor Investment Advisor
Date 24.09.2013 23.09.2013 05.09.2013 04.09.2013 18.07.2013 02.07.2013 17.09.2012 09.07.2012 25.05.2012