Списки наблюдения Идеи ProPicks на основе ИИ Фильтр Обозреватель данных Графики Сохраненная работа

Turkiye Halk Bankasi

IBSE:HALKB

Турция / Отчеты / Банки

Обзор

Банковская финанс. отчетность за 10 лет

Цена акций

21,46 TRY

Model Summary
-	-
Key Metrics	Latest
Total Revenue	83,229 B
Net Profit Margin	28,0%
Total Assets	3.143,9 B
Total Equity	169,9 B

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	12 Months

Net Revenue	7,090	8,428	11,018	10,982	9,112	12,052	12,465	44,052	66,658	83,229	83,229
% Growth		18.9%	30.7%	-0.3%	-17.0%	32.3%	3.4%	253.4%	51.3%	24.9%

Adjusted Net Income	2,330	2,546	4,051	2,681	2,294	3,696	1,847	18,987	23,043	23,267	23,267
% Margin	32.9%	30.2%	36.8%	24.4%	25.2%	30.7%	14.8%	43.1%	34.6%	28.0%	28.0%

Adjusted Basic EPS	1.86	2.04	3.25	2.15	1.84	1.85	0.75	4.24	3.47	3.24	3.24

Подтверждающие расчеты

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
TRY	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Net Revenue	7,090	8,428	11,018	10,982	9,112	12,052	12,465	44,052	66,658	83,229	83,229
% Growth	NA	18.9%	30.7%	-0.3%	-17.0%	32.3%	3.4%	253.4%	51.3%	24.9%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	(141)	(166)	(226)	(215)	(208)	(270)	(501)	(1,244)	(1,866)	(2,039)	(2,039)
General and Admin	(2,036)	(2,326)	(204)	(2,912)	(3,120)	(3,888)	(4,788)	(9,076)	(20,797)	(32,486)	(32,486)
Other Exp / (Inc)	(2,014)	(2,587)	(5,434)	(4,823)	(3,378)	(4,388)	(5,293)	(9,066)	(28,667)	(29,663)	(29,663)
Total Operating Exp	(4,191)	(5,079)	(5,864)	(7,949)	(6,706)	(8,546)	(10,582)	(19,387)	(51,331)	(64,188)	(64,188)

Operating Income	2,898	3,349	5,154	3,033	2,406	3,506	1,883	24,665	15,327	19,040	19,040
% Revenue	40.9%	39.7%	46.8%	27.6%	26.4%	29.1%	15.1%	56.0%	23.0%	22.9%	22.9%

Interest Expense	0	0	0	0	0	0	0	0	0	0	0
Pre-tax Income	2,898	3,349	5,154	3,033	2,406	3,506	1,883	24,665	15,327	19,040	19,040
Earnings of Discontinued Ops.	0	0	0	10	194	939	0	0	0	0	0
Provision for Taxes	(570)	(810)	(1,103)	(362)	(307)	(753)	(38)	(5,685)	2,426	4,187	4,187
Net Income to Company	2,328	2,539	4,051	2,681	2,293	3,692	1,844	18,981	17,753	23,227	23,227
% Margin	32.8%	30.1%	36.8%	24.4%	25.2%	30.6%	14.8%	43.1%	26.6%	27.9%	27.9%

Minority Interest in Earnings	(10)	(6)	(12)	(24)	(25)	(7)	(8)	(624)	(922)	(1,189)	(1,189)
Net Income to Stockholders	2,318	2,534	4,038	2,657	2,268	3,685	1,836	18,356	16,831	22,038	22,038

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	(10)	(194)	(939)	0	0	0	0	0

Net Income to Common	2,318	2,534	4,038	2,647	2,074	2,746	1,836	18,356	16,831	22,038	22,038
% Margin	32.7%	30.1%	36.7%	24.1%	22.8%	22.8%	14.7%	41.7%	25.2%	26.5%	26.5%

As Reported
Basic EPS (Continuing Ops)	1.85	2.03	3.24	2.12	1.66	1.37	0.74	4.10	2.53	3.07	3.07
Diluted EPS (Continuing Ops)	1.85	2.03	3.24	2.12	1.66	1.37	0.74	4.10	2.53	3.07	3.07

WA Basic Shares Out.	1,250	1,250	1,246	1,250	1,250	1,999	2,474	4,477	6,645	7,185	7,185
WA Diluted Shares Out.	1,250	1,250	1,246	1,250	1,250	1,999	2,474	4,477	6,645	7,185	7,185

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	10	32	(22)	(27)	(34)	(25)	(36)	(110)	(210)	(352)	(352)
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	2	9	0	0	2	6	3	9	26	54	54
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	0	0	0	0	7,122	0	0
Total Unusual Items	12	41	(21)	(26)	(32)	(19)	(33)	(101)	6,938	(298)	(298)
% Margin	0.2%	0.5%	-0.2%	-0.2%	-0.3%	-0.2%	-0.3%	-0.2%	10.4%	-0.4%	-0.4%

Adjusted Net Income Reconciliation
Net Income to Company	2,328	2,539	4,051	2,681	2,293	3,692	1,844	18,981	17,753	23,227	23,227
Addback: Unusual Items	2	9	0	0	2	6	3	9	7,148	54	54
Less: Tax Benefit of Unusual Items (26%)	(0)	(2)	(0)	(0)	(1)	(2)	(1)	(2)	(1,858)	(14)	(14)
Adjusted Net Income	2,330	2,546	4,051	2,681	2,294	3,696	1,847	18,987	23,043	23,267	23,267
% Margin	32.9%	30.2%	36.8%	24.4%	25.2%	30.7%	14.8%	43.1%	34.6%	28.0%	28.0%

Ошибка загрузки

Turkiye Halk Bankasi

IBSE:HALKB

Турция / Отчеты / Банки

Банковская финанс. отчетность за 10 лет