158.5
Revenue₺M
89.51
96.08
106.9
118.4
126.7
140.7
151.2
164.7
181.9
200.5
171.1
9.62%
9.45%
83
22.88
Revenue growth%
12.79
14.09
12.46
14.43
15.55
13.66
13.11
10.53
12.00
11.03
16.31
12.00
12.95
21
9.35
Gross margin%
25.81
28.58
30.79
29.47
28.34
25.91
27.06
24.89
24.22
27.08
8.23
25.91
27.07
16
19.11
Operating margin%
21.75
24.36
25.35
27.11
25.25
24.11
24.14
22.95
22.30
20.71
28.12
22.95
24.12
70
29.17
Net margin%
3.72
2.09
3.17
1.83
3.36
1.48
2.00
0.40
0.40
0.40
19.53
0.40
1.92
26
21.61
P/E ratio (avg)x
9.989
11.25
13.16
14.80
14.72
14.47
14.89
17.58
18.45
18.45
11.97
17.58
14.76
89
22.28
EV/EBITx
44.15
43.82
46.79
45.72
50.56
59.11
66.70
76.62
89.35
89.98
20.23
76.62
54.83
26
13.71
FCF yield (avg)%
11.17
10.51
10.88
9.14
7.55
7.54
9.06
10.24
8.35
5.38
2.08
8.35
9.10
6
25.12
FCF margin%
19.12
20.12
21.77
19.79
20.82
20.67
18.59
21.55
19.41
17.68
5.76
19.41
19.96
91
0.137
FCF / Net incomex
1.942
2.040
2.223
2.384
2.446
2.441
2.450
2.632
2.717
2.686
0.903
2.632
2.444
87
23.82
ROIC%
17.74
15.62
13.16
11.69
9.96
7.84
7.08
8.92
10.61
10.14
15.61
8.92
10.38
88
18.41
Return on equity%
12.98
13.31
10.97
11.82
10.76
9.21
11.08
8.29
7.51
6.98
27.81
8.29
10.86
39
14.52
Return on assets%
20.20
21.95
22.82
23.86
23.43
20.70
22.53
21.36
22.09
22.49
29.37
22.09
22.29
72
1.09
EPS₺
1.19
1.16
1.07
1.17
1.07
0.98
1.00
1.09
1.21
1.34
1.20
4.65%
2.10%
—
27.67
EPS growth%
22.85
19.99
17.64
17.37
15.78
14.17
13.96
11.18
10.65
7.76
27.83
11.18
14.98
40
1.61
Bookvalue per sh₺
2.10
2.23
2.47
2.37
2.23
2.35
2.10
2.11
2.30
2.04
0.78
(1.76%)
0.44%
—
1.18
FCF per share₺
0.68
0.78
0.77
0.75
0.74
0.72
0.75
0.89
1.04
1.01
1.41
6.61%
5.27%
—
0.61
Dividend per sh₺
3.12
3.46
3.53
3.35
3.55
3.61
4.07
4.42
4.33
5.03
0.40
7.19%
5.58%
—
25.23
Div yield (avg)%
25.70
25.34
24.91
27.60
28.42
27.16
26.46
25.55
25.55
23.43
19.01
25.55
25.63
33
27.29
Payout ratio%
19.57
18.69
16.07
18.41
19.97
18.70
17.23
18.67
16.14
13.52
19.23
17.23
18.54
11
65.71
Shares (diluted)M
57.75
60.29
66.69
68.04
72.07
65.47
63.36
63.79
62.90
67.40
64.18
(1.33%)
0.78%
48
13.67
Buyback yield%
28.51
27.38
26.51
29.36
27.90
27.04
30.03
32.99
35.83
35.86
15.74
32.99
28.94
89
1.388
D/E ratiox
2.220
2.444
2.256
2.509
2.599
2.635
2.975
3.227
2.965
3.431
1.667
2.975
2.617
38
8.414
Enterprise value₺M
155.3
135.7
130.4
123.6
115.0
104.5
98.74
89.02
93.51
90.94
83.25
(4.59%)
(4.59%)
36
128.1
LT debt₺M
94.90
95.30
105.0
116.2
108.4
94.92
92.71
87.73
93.12
92.10
108.1
(3.21%)
(0.74%)
63
Revenue
₺200.5M
9.45%
1.00×
Cost of revenue
₺96.09M
9.34%
0.99×
Operating expenses
₺37.71M
9.84%
1.04×
Goodwill & intangibles
19.90%
Spread over hurdle
(19.97%)