130.0
Revenue₺M
366.5
379.1
393.4
419.2
443.7
471.4
502.7
520.8
545.6
585.4
140.1
5.70%
5.32%
63
17.68
Revenue growth%
6.31
8.65
11.52
14.23
14.40
11.60
10.44
8.18
11.12
10.29
3.81
10.44
10.78
17
14.39
Gross margin%
19.97
20.61
19.96
17.99
16.00
17.18
19.99
17.88
20.77
23.30
27.43
19.99
19.96
44
29.98
Operating margin%
3.36
4.59
7.12
8.47
7.72
9.55
10.58
12.89
11.20
8.99
21.85
10.58
8.73
77
21.72
Net margin%
33.13
31.92
31.74
32.09
32.04
32.89
34.02
31.31
31.39
28.89
15.73
31.39
31.98
90
13.83
P/E ratio (avg)x
27.47
30.05
29.44
29.19
29.28
31.42
27.16
24.72
21.85
22.33
25.07
24.72
28.33
11
24.14
EV/EBITx
34.31
39.92
41.94
42.26
45.59
51.87
58.50
58.66
57.77
65.20
19.12
58.50
48.73
67
8.93
FCF yield (avg)%
8.05
7.71
6.36
4.77
1.99
4.76
6.97
4.07
5.81
3.87
5.48
4.76
5.29
35
26.97
FCF margin%
0.40
0.40
1.62
4.46
2.82
4.04
1.78
2.45
3.43
3.16
18.93
3.16
2.63
8
0.441
FCF / Net incomex
0.522
0.573
0.581
0.572
0.561
0.658
0.730
0.774
0.885
0.920
0.202
0.774
0.619
10
28.90
ROIC%
18.48
17.71
15.12
17.87
20.38
21.41
22.45
20.57
21.33
22.66
12.19
21.41
20.47
35
21.30
Return on equity%
12.41
9.73
9.23
10.68
7.76
9.00
10.36
10.62
9.77
9.57
4.28
9.77
9.75
13
7.92
Return on assets%
18.49
19.22
18.78
21.47
22.41
21.04
18.18
18.56
20.73
19.76
28.21
19.76
19.49
52
0.06
EPS₺
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.06
5.88%
2.63%
—
9.60
EPS growth%
4.68
2.84
1.67
0.80
0.60
2.86
0.97
2.57
3.85
6.83
27.95
2.86
2.71
21
0.05
Bookvalue per sh₺
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
8.80%
9.16%
—
0.01
FCF per share₺
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.02
2.10%
1.71%
—
0.03
Dividend per sh₺
0.05
0.05
0.04
0.04
0.05
0.05
0.05
0.04
0.04
0.04
0.03
(3.66%)
(3.33%)
—
8.01
Div yield (avg)%
9.68
8.03
8.81
7.87
9.40
10.49
8.82
11.37
11.48
13.58
14.00
11.37
9.54
47
6.54
Payout ratio%
16.30
13.89
14.53
15.96
16.17
13.63
15.72
12.95
11.83
10.09
18.59
12.95
14.21
7
5.179
Shares (diluted)B
8.582
10.05
10.49
11.53
12.50
13.46
13.72
14.89
17.23
18.70
4.994
8.38%
8.58%
28
18.86
Buyback yield%
21.39
20.74
20.47
19.10
17.02
17.24
19.08
16.81
19.01
21.64
28.43
19.01
19.09
7
0.720
D/E ratiox
0.720
0.749
0.768
0.902
1.066
1.119
1.113
1.059
1.154
1.251
1.259
1.119
1.062
50
101.0
Enterprise value₺M
168.0
175.4
161.3
172.8
168.3
153.3
156.0
157.1
171.4
173.4
126.4
0.60%
(0.94%)
25
176.1
LT debt₺M
127.8
141.1
154.4
175.8
178.7
179.3
163.1
172.4
180.4
188.5
278.5
1.07%
3.88%
8
Revenue
₺585.4M
5.32%
1.00×
Cost of revenue
₺363.8M
5.32%
1.00×
Operating expenses
₺114.2M
4.85%
0.96×
Cash and investments
20.24%
Goodwill & intangibles
14.27%
Spread over hurdle
(14.58%)