403.4
Revenue₺M
211.0
228.8
249.8
263.9
276.4
302.5
324.5
350.3
380.6
416.8
416.0
8.56%
7.78%
90
3.14
Revenue growth%
3.85
5.68
3.23
6.04
6.25
5.74
5.22
4.94
6.91
7.75
27.84
5.74
5.71
63
22.11
Gross margin%
28.39
27.30
30.24
30.02
28.30
29.89
31.50
31.67
33.15
32.91
23.45
31.67
30.13
12
6.63
Operating margin%
27.59
25.78
27.92
26.53
29.30
32.21
34.18
34.25
33.07
33.60
27.42
33.60
30.75
19
25.40
Net margin%
3.09
1.31
1.62
3.79
1.00
2.40
2.38
0.40
1.26
3.32
19.80
2.38
2.00
70
29.54
P/E ratio (avg)x
9.688
11.61
11.79
13.10
13.87
15.87
19.16
19.56
23.40
22.83
29.07
19.56
14.87
59
6.707
EV/EBITx
42.48
44.67
50.67
57.91
64.28
66.90
66.63
68.48
70.27
72.26
19.66
68.48
65.45
82
27.77
FCF yield (avg)%
23.58
24.68
25.00
25.34
25.67
26.62
28.52
31.44
29.88
31.55
24.43
29.88
26.15
78
2.67
FCF margin%
28.10
30.99
28.40
28.25
31.11
31.01
31.11
31.76
29.07
29.09
9.17
31.01
30.04
13
0.257
FCF / Net incomex
2.014
2.031
2.094
2.371
2.459
2.854
2.792
2.636
2.722
2.758
1.068
2.758
2.548
41
5.59
ROIC%
26.11
26.94
29.91
32.54
35.36
34.87
34.01
36.35
33.58
33.62
25.27
34.01
33.60
66
12.94
Return on equity%
7.48
8.19
10.72
13.02
15.65
17.99
19.98
21.75
20.32
19.37
18.29
19.98
16.82
33
26.63
Return on assets%
13.26
11.01
8.95
7.90
9.13
7.65
9.56
7.92
7.83
7.70
10.66
7.83
8.43
22
4.51
EPS₺
4.93
4.84
5.18
5.06
5.03
4.87
5.43
5.43
5.79
6.49
4.96
5.25%
3.86%
—
18.76
EPS growth%
6.75
6.99
8.30
7.20
5.26
7.56
7.94
8.58
11.50
13.09
6.64
8.58
7.75
51
1.75
Bookvalue per sh₺
8.58
9.76
10.45
10.49
11.00
12.07
12.55
14.61
16.57
16.53
1.79
8.48%
7.56%
—
4.43
FCF per share₺
6.47
7.05
7.88
8.22
8.33
8.67
9.73
9.87
9.92
10.05
2.36
3.81%
5.31%
—
3.95
Dividend per sh₺
1.39
1.36
1.30
1.38
1.41
1.56
1.38
1.34
1.23
1.20
2.71
(3.08%)
(2.57%)
—
12.48
Div yield (avg)%
27.27
29.11
26.15
26.54
24.83
22.43
22.68
22.42
22.22
19.24
19.06
22.42
23.76
35
15.46
Payout ratio%
6.60
8.71
6.13
4.41
3.11
1.96
4.32
4.29
1.96
0.48
20.72
1.96
4.30
78
107.4
Shares (diluted)M
66.20
58.35
60.48
57.29
51.04
48.00
44.11
38.43
32.48
33.74
110.7
(7.94%)
(7.95%)
56
13.88
Buyback yield%
19.11
19.29
17.50
15.85
16.88
15.09
12.89
13.30
14.91
15.65
16.30
14.91
15.75
49
0.702
D/E ratiox
1.021
1.163
1.226
1.203
1.316
1.370
1.387
1.434
1.389
1.537
1.613
1.389
1.343
50
234.4
Enterprise value₺M
325.1
328.6
383.7
420.4
460.2
488.4
485.0
503.5
563.2
602.1
440.9
5.52%
7.64%
55
82.67
LT debt₺M
550.0
623.4
635.9
652.0
754.3
772.3
723.4
836.1
817.4
800.8
475.5
1.20%
3.29%
17
Revenue
₺416.8M
7.78%
1.00×
Cost of revenue
₺191.7M
7.65%
0.99×
Operating expenses
₺84.17M
7.65%
0.99×
Goodwill & intangibles
13.77%
Spread over hurdle
(13.54%)