128.3
Revenue₺M
239.0
245.1
254.2
255.6
258.8
265.1
268.0
279.5
283.8
291.7
141.4
2.43%
2.21%
91
8.08
Revenue growth%
5.51
7.95
7.50
9.61
9.50
10.11
12.03
9.65
11.40
13.79
10.57
11.40
9.63
10
7.15
Gross margin%
10.80
12.77
14.02
16.02
13.94
12.07
12.88
15.59
13.20
11.55
2.48
12.88
13.04
56
16.16
Operating margin%
25.51
22.54
24.62
25.21
26.28
24.68
27.55
27.93
28.15
25.72
10.52
27.55
25.62
11
8.79
Net margin%
26.32
26.62
23.82
25.49
28.23
30.53
29.01
28.56
25.68
27.62
3.24
28.56
27.12
36
8.760
P/E ratio (avg)x
19.26
16.92
17.04
16.45
16.57
15.34
14.78
14.87
15.53
14.22
14.35
14.87
15.99
17
28.71
EV/EBITx
33.99
31.00
33.44
33.77
31.14
28.80
30.77
33.55
32.80
33.43
8.460
32.80
33.12
46
8.65
FCF yield (avg)%
14.57
15.60
17.24
19.20
18.78
17.98
18.32
20.98
19.13
17.80
12.25
18.32
18.15
25
15.22
FCF margin%
6.24
7.05
4.77
6.73
5.75
5.86
3.34
1.43
0.40
0.40
26.62
1.43
5.26
84
1.772
FCF / Net incomex
1.786
1.831
2.080
1.977
1.983
2.116
2.238
2.446
2.257
2.285
1.780
2.257
2.098
31
17.10
ROIC%
34.21
35.30
32.44
31.38
32.36
30.20
31.34
28.34
29.75
29.96
19.89
29.96
31.36
79
29.80
Return on equity%
27.99
29.33
29.81
27.11
24.18
23.35
26.16
24.14
24.01
24.38
17.34
24.14
25.27
9
23.37
Return on assets%
26.63
27.73
26.82
29.80
29.26
27.18
26.38
27.54
27.69
30.16
15.51
27.54
27.62
77
0.04
EPS₺
0.20
0.21
0.19
0.20
0.19
0.20
0.23
0.25
0.27
0.30
0.05
9.95%
3.92%
—
21.41
EPS growth%
0.40
1.50
3.46
0.65
3.50
2.67
2.36
2.52
0.40
1.83
16.20
2.36
2.10
38
0.15
Bookvalue per sh₺
0.17
0.16
0.16
0.14
0.15
0.14
0.15
0.16
0.15
0.15
0.05
0.18%
(2.22%)
—
0.14
FCF per share₺
0.10
0.11
0.12
0.12
0.12
0.11
0.12
0.12
0.12
0.12
0.12
(0.22%)
1.78%
—
0.18
Dividend per sh₺
0.21
0.22
0.25
0.26
0.25
0.30
0.32
0.31
0.37
0.37
0.07
8.18%
6.77%
—
13.70
Div yield (avg)%
6.37
9.17
11.88
10.56
13.02
10.12
7.65
10.31
8.50
6.23
14.41
8.50
9.64
61
29.67
Payout ratio%
18.61
15.77
13.27
13.16
12.17
12.93
10.08
10.30
10.71
11.23
9.85
10.71
12.55
46
0.609
Shares (diluted)B
0.792
0.740
0.716
0.784
0.859
0.863
0.885
1.006
0.932
0.956
0.616
2.16%
1.33%
67
17.79
Buyback yield%
24.02
23.83
21.96
22.68
25.42
24.06
25.89
27.92
25.06
24.28
3.10
25.06
24.17
76
0.165
D/E ratiox
2.244
2.179
2.036
2.079
2.069
2.171
2.191
2.317
2.580
2.602
0.639
2.317
2.185
62
212.5
Enterprise value₺M
143.6
172.8
200.4
197.4
237.1
252.6
294.6
327.5
364.2
357.5
76.49
8.56%
10.46%
18
236.0
LT debt₺M
243.5
257.1
272.0
260.1
294.3
303.4
314.7
354.3
341.1
383.0
280.3
5.41%
5.60%
58
Revenue
₺291.7M
2.21%
1.00×
Cost of revenue
₺204.2M
2.21%
1.00×
Operating expenses
₺64.62M
2.76%
1.06×
Property and equipment
17.73%
Goodwill & intangibles
17.57%
Spread over hurdle
(6.63%)