LightNews — News, ranked by scholars

News, ranked by scholars

About Privacy Terms Help

#efta01437496

Epstein Web

@epsteinweb.bsky.social

Parts 1-4/4 — EFTA01437496.jpg
#epsteinweb #efta01437496
https://epsteinweb.org

EFTA01437401 | EFTA01437496
182058963
(=TABLE(T27,T46))=0.19754923158631835
(=TABLE(T27,T46) 1=0.19483764135204704
-0.2
$
(Z117-$AC$112)*10000=964.2677780788969 (AA117-$AC$112)*10000=950.7098269075407 (AB117-$AC$1
12)*10000=937.1518757361841
(AC117-$AC$112)*10000=923.5939245648275 (AD117-$AC$112)*10000=910.03
5973393471
(AE117-$AC$112)*10000=896.4780222221142 (AF117-$AC$112)*10000=869.3621198794016 (AG1
17-$AC$112)*10000=842.2462175366885
(AH117-$AC$112)*10000=815.1303151939754 (A1117-$AC$112)*1000
0=788.0144128512626
(AJ117-$AC$112)*10000=760.8985105085494 -0.25
2117-$R$63=0.123924568109081
78
AA117-$R$63=0.12256877299194616 AB117-$R$63=0.1212129778748105 AC117-$R$63=0.11985718275767
485
AD117-$R$63=0.11850138764053919 AE117-$R$63=0.11714559252340351 AF117-$R$63=0.11443400228913
225
AG117-$R$63=0.11172241205486094 AH117-$R$63=0.10901082182058963 AI117-$R$63=0.10629923158631
835
AJ117-$R$63=0.10358764135204704
P/E (x) 6.27
P/BV (x)
0.81
3Y Historical average
Akbank Garanti Halkbank
Isbank Vakifbank
Yapi Kredi
Tota
1
Average Average Average
P/E (x) 7.18
6.95
4.33
6.03
5.26
5.84
AVERAGE(M122:R122)=5.9316666666666675
Y106
=Tier 1 capital ratio
t of Stage 2 loans transferred to Stage 3 loans AM106=Tier 1 capital ratio:
change from base (bps) t of Stage 2 loans transferred to Stage 3 loans BA106=Headroom above thresho
Id
t of Stage 2 loans transferred to Stage 3 loans
P/BV (x)
0.97
0.97
0.57
0.69
0.63
0.63
AVERAGE(M123:R123)=0.743333333333333
3
Loan growth (ppt change from base)
AA123-0.05=-0.15000000000000002 AB123-0.05=-0.10
-0.05
0
0.05
AD123+0.05=0.10 0.20
0.30
0.40
0.50
0.60
A0123-0.05=-0.150000
00000000002
AP123-0.05=-0.10
-0.05
0
0.05
AR123+0.05=0.10 0.20
0.30
0.40
0.50
0.60
-0.05
-0.03
-0.01
0
0.05
BF123+0.05=0.10 0.20
0.30
0.40
0.50
0.60
0.20
(Z28+Z44+260+Z76+Z92+2108)/6=0.09490160491470033
(AA2B+AA44+AA60+AA76+AA92+AA108)/6=0
.09394085222009087
(AB28+AB44+AB60+AB76+AB92+AB108)/6=0.09298009952548142

(AC28+AC44+AC60+AC76
+AC92+AC108)/6=0.09201934683087194
(AD2B+AD44+AD6O+AD76+AD92+AD108)/6=0.0910585941362625
(AE2
8+AE44+AE60+AE76+AE92+AE108)/6=0.09009784144165305
(AF28+AF44+AF60+AF76+AF92+AF108)/6=0.0881763
3605243412
(AG28+AG44+AG60+AG76+AG92+AG108)/6=0.08625483066321521 (AH28+AH44+AH6O+AH76+AH92+AH
108)/6=0.08433332527399628
(A128+A144+A160+A176+A192+AI108)/6=0.08241161988477737 (AJ28+AJ44+A
J60+AJ76+AJ92+AJ108)/6=0.08049031449555845
0.20
(AN28+AN44+AN60+AN76+AN92+AN108)/6=-376.0625
452175527
(A028+A044+A060+A076+A092+A0108)/6=-385.67007216364726 (AP28+AP44+AP6O+AP76+AP92+AP
108)/6=-395.2775991097419
(AQ28+AQ44+AQ60+AQ76+AQ92+AQ108)/6=-404.8851260558365
(AR2B+AR44+A
R6O+AR76+AR92+AR108)/6=-414.4926530019311
(AS28+AS44+AS60+AS76+AS92+AS108)/6=-424.100179948025
7
(AT28+AT44+AT6O+AT76+AT92+AT108)/6=-443.3152338402149
(AU2B+AU44+AU6O+AU76+AU92+AU108)/6=462.530287732404
(AV28+AV44+AV60+AV76+AV92+AV108)/6=-481.7453416245932
(AW28+AW44+AW60+AW76
+AW92+AW108)/6=-500.9603955167824
(AX28+AX44+AX60+AX76+AX92+AX108)/6=-520.1754494089715
0.20
(BB28+BB44+BB6O+BB76+BB92+B5108)/6=0.003234938248033658 (BC28+BC44+BC6O+BC76+BC92+BC108)/6=0.0022741
85553424205
(BD2B+BD44+BD6O+BD76+BD92+BD108)/6=0.0013134328588147448
(BE28+BE44+BE6O+BE76
+BE92+BE108)/6=3.5266016420528003E-4
(BF28+BF44+BF6O+BF76+BF92+BF108)/6=-6.080725304041776E-4
(BH2B+BH44+BH6O+BH76+BH92+BH108)/6=(BG28+BG44+BG60+BG76+BG92+BG108)/6=-0.001568825225013638
0.0034903306142325535
(B128+B144+B160+B176+B192+BI108)/6=-0.0054118360034514715
(BJ28+BJ44+B
J60+BJ76+BJ92+BJ108)/6=-0.007333341392670389
(BK28+BK44+BK6O+BK76+BK92+BK108)/6=-0.00925484678188
9306
(BL28+BL44+BL6O+BL76+BL92+BL108)/6=-0.011176352171108225
0.15
(Z29+Z45+261+Z77+Z93+2109)/6=0.10333331650447523
(AA29+AA45+AA61+AA77+AA93+AA109)/6=0
.10228720392962637
(AB29+AB45+AB61+AB77+AB93+AB109)/6=0.10124109135477749 (AC29+AC45+AC61+AC77
+AC93+AC109)/6=0.10019497877992863
(AD29+AD45+AD61+AD77+AD93+AD109)/6=0.09914886620507977

(AE2
9+AE45+AE61+AE77+AE93+AE109)/6=0.09810275363023091
(AF29+AF45+AF61+AF77+AF93+AF109)/6=0.0960105
284805332
(AG29+AG45+AG61+AG77+AG93+AG109)/6=0.09391830333083546 (AH29+AH45+AH61+AH77+AH93+AH
109)/6=0.09182607818113774
(A129+A145+A161+A177+A193+AI109)/6=0.08973365303144003 (AJ29+AJ45+A
J61+AJ77+AJ93+AJ109)/6=0.08764162788174229
0.15
(AN29+AN45+AN61+AN77+AN93+AN109)/6=-291.7454
293198037
(A029+A045+A061+A077+A093+A0109)/6=-302.2065550682923
(AP29+AP45+AP61+AP77+AP93+AP
109)/6=-312.667680816781
(AQ29+AQ45+AQ61+AQ77+AQ93+AQ109)/6=-323.1288065652696
(AR29+AR45+A
R61+AR77+AR93+AR109)/6=-333.5899323137582
(AS29+AS45+AS61+AS77+AS93+AS109)/6=-344.051058062246
9
(AT29+AT45+AT61+AT77+AT93+AT109)/6=-364.9733095592241
(AU29+AU45+AU61+AU77+AU93+AU109)/6=385.89556105620136
(AV29+AV45+AV61+AV77+AV93+AV109)/6=-406.8178125531786
(AW29+AW45+AW61+AW77
+AW93+AW109)/6=-427.7400640501558
(AX29+AX45+AX61+AX77+AX93+AX109)/6=-448.6623155471331
0.15
(BB29+BB45+BB61+BB77+BB93+BB109)/6=0.011666649837808558 (BC29+BC45+BC61+BC77+BC93+BC109)/6=0.0106205
372629597
(BD29+BD45+BD61+BD77+BD93+BD109)/6=0.009574424688110832 (BE29+BE45+BE61+BE77+BE93+BE
109)/6=0.00852831211326197
(BF29+BF45+BF61+BF77+BF93+BF109)/6=0.007482199538413108 (BG29+BG45+B
G61+BG77+BG93+BG109)/6=0.006436086963564243
(BH29+BH45+BH61+BH77+BH93+BH109)/6=0.004343861813866
523
(8129+B145+B161+B177+B193+B1109)/6=0.0022516366641687977
(BJ29+B,745+BJ61+BJ77+BJ93+BJ
109)/6=1.594115144710681E-4
(BK29+BK45+BK61+BK77+BK93+BK109)/6=-0.0019328136352266545
(BL2
9+BL45+BL61+BL77+BL93+BL109)/6=-0.00402503878492438
0.10
(Z30+Z46+262+Z78+Z94+2110)/6=0.11294075295633754
(AA30+AA46+AA62+AA78+AA94+AA110)/6=0
.11179737784870315
(AB30+AB46+AB62+AB78+AB94+AB110)/6=0.11065400274106875 (AC30+AC46+AC62+AC78
+AC94+AC110)/6=0.10951062763343435
(AD3O+AD46+AD62+AD78+AD94+AD110)/6=0.10836725252579997

(AE3
0+AE46+AE62+AE7B+AE94+AE110)/6=0.10722387741816557
(AF30+AF46+AF62+AF78+AF94+AF110)/6=0.1049371
2720289677
(AG30+AG46+AG62+AG78+AG94+AG110)/6=0.10265037698762797 (AH3O+AH46+AH62+AH78+AH94+AH
110)/6=0.10036362677235917
(A130+A146+A162+A178+A194+AI110)/6=0.0980768765570904
(AJ30+AJ46+A
J62+AJ78+AJ94+AJ110)/6=0.0957901263418216
0.10
(AN30+AN46+AN62+AN7B+AN94+AN110)/6=-195.6710
6480118048
(A030+A046+A062+A078+A094+A0110)/6=-207.1048158775244
(AP3O+AP46+AP62+AP78+AP94+AP
110)/6=-218.53856695386844
(AQ30+AQ46+AQ62+AQ7B+AQ94+AQ110)/6=-229.97231803021236 (AR3O+AR46+A
R62+AR78+AR94+AR110)/6=-241.4060691065564
(AS30+AS46+AS62+AS78+AS94+AS110)/6=-252.839820182900
35
(AT3O+AT46+AT62+AT7B+AT94+AT110)/6=-275.70732233558823 (AU3O+AU46+AU62+AU78+AU94+AU110)/6=298.5748244882763
(AV30+AV46+AV62+AV78+AV94+AV110)/6=-321.44232664096415 (AW3O+AW46+AW62+AW78
+AW94+AW110)/6=-344.3098287936521
(AX30+AX46+AX62+AX78+AX94+AX110)/6=-367.1773309463401
0.10
(BB3O+BB46+BB62+BB78+BB94+BB110)/6=0.02127408628967088 (BC3O+BC46+BC62+BC78+BC94+BC110)/6=0.0201307
1118203649
(BD3O+BD46+BD62+BD78+BD94+BD110)/6=0.018987336074402086 (BE3O+BE46+BE62+BE78+BE94+BE

EFTA01437496

February 20, 2026 at 10:24 PM