investorscraft@gmail.com

Intrinsic ValueD-Market Elektronik Hizmetler ve Ticaret A.S. (HEPS)

Previous Close$2.87
Intrinsic Value
Upside potential
Previous Close
$2.87

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

D-Market Elektronik Hizmetler ve Ticaret A.S. operates as a leading e-commerce platform in Turkey, primarily under the brand name Hepsiburada. The company serves as a digital marketplace connecting sellers with consumers, offering a wide range of products including electronics, fashion, home goods, and groceries. Its revenue model is driven by commissions from third-party sellers, advertising, and direct sales, positioning it as a key player in Turkey's rapidly growing e-commerce sector. Hepsiburada differentiates itself through a robust logistics network, competitive pricing, and a customer-centric approach, which includes same-day delivery and an extensive product assortment. The company competes with both local and international e-commerce platforms, leveraging its deep understanding of the Turkish market to maintain a strong foothold. Despite intense competition, Hepsiburada's integrated ecosystem, which includes payment solutions and loyalty programs, enhances its value proposition and customer retention.

Revenue Profitability And Efficiency

In FY 2024, D-Market reported revenue of TRY 57.05 billion, reflecting its significant scale in the Turkish e-commerce market. However, the company posted a net loss of TRY 1.60 billion, with diluted EPS at TRY -5, indicating ongoing profitability challenges. Operating cash flow was positive at TRY 5.70 billion, suggesting effective working capital management, while capital expenditures of TRY 2.01 billion highlight continued investments in infrastructure and technology.

Earnings Power And Capital Efficiency

The company's negative net income underscores its current earnings challenges, likely driven by competitive pressures and high operational costs. Despite this, the positive operating cash flow indicates underlying operational efficiency. Capital expenditures, though substantial, are directed toward scaling logistics and technology, which could enhance long-term capital efficiency if they translate into higher market share and improved margins.

Balance Sheet And Financial Health

D-Market maintains a solid liquidity position with TRY 6.75 billion in cash and equivalents, providing a buffer against short-term obligations. Total debt stands at TRY 2.23 billion, suggesting a manageable leverage ratio. The balance sheet reflects a focus on growth investments, but the net loss raises questions about sustainable profitability and the need for further capital allocation adjustments.

Growth Trends And Dividend Policy

Revenue growth trends indicate strong top-line performance, but profitability remains a concern. The company does not currently pay dividends, reinvesting cash flows into expansion and operational improvements. Future growth will depend on its ability to scale efficiently, control costs, and navigate Turkey's competitive e-commerce landscape.

Valuation And Market Expectations

Market expectations for D-Market are likely mixed, balancing its revenue growth potential against profitability challenges. The negative EPS and net loss may weigh on valuation multiples, but investors may focus on long-term market share gains and operational improvements. The company's ability to achieve sustainable profitability will be critical for re-rating.

Strategic Advantages And Outlook

Hepsiburada's strategic advantages include its strong brand recognition, integrated logistics network, and localized market expertise. The outlook hinges on its ability to improve margins while maintaining growth. Success will depend on execution in cost management, technological innovation, and customer retention strategies in a highly competitive environment.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount