325.1
Revenue₺M
293.9
310.5
315.9
330.0
335.2
346.4
357.2
368.5
380.1
389.7
353.6
3.06%
3.11%
11
21.31
Revenue growth%
7.52
9.37
6.73
5.81
8.69
9.90
9.30
10.63
7.81
10.72
14.40
9.90
8.99
84
23.70
Gross margin%
19.80
19.30
19.53
21.82
20.07
18.74
19.94
22.65
24.77
25.75
23.91
22.65
20.01
52
12.91
Operating margin%
30.57
31.08
33.53
36.01
34.03
31.26
29.70
28.22
25.59
27.44
3.75
28.22
30.83
77
5.50
Net margin%
31.33
28.36
28.77
31.74
30.14
32.66
32.37
32.58
29.80
27.92
21.52
32.37
30.74
50
29.66
P/E ratio (avg)x
39.72
41.45
41.80
39.24
37.21
40.12
38.57
37.62
37.68
39.69
32.73
38.57
39.46
36
9.179
EV/EBITx
15.19
14.17
15.08
14.51
15.20
14.22
13.55
14.90
15.12
14.76
26.76
14.76
14.83
51
14.53
FCF yield (avg)%
21.76
19.16
21.36
20.87
23.09
26.02
23.54
22.37
23.27
23.00
20.43
23.27
22.69
23
25.73
FCF margin%
14.28
12.75
12.11
10.11
7.19
6.07
7.06
6.79
4.56
6.55
3.54
6.55
7.13
37
0.466
FCF / Net incomex
0.222
0.232
0.221
0.239
0.243
0.258
0.282
0.298
0.298
0.328
1.377
0.298
0.250
28
19.08
ROIC%
16.07
17.54
16.07
18.12
18.38
19.71
17.25
20.25
19.20
18.49
20.53
19.20
18.25
20
14.71
Return on equity%
18.13
19.73
22.28
23.56
24.78
22.88
25.18
26.81
25.66
24.66
15.76
25.18
24.11
33
20.99
Return on assets%
19.32
20.15
17.36
15.00
14.96
15.59
16.09
17.61
19.05
16.44
22.62
16.44
16.90
70
0.28
EPS₺
0.24
0.25
0.29
0.29
0.32
0.34
0.37
0.39
0.45
0.55
0.29
10.98%
8.73%
—
11.74
EPS growth%
0.40
1.08
0.40
0.85
0.51
0.40
2.15
5.12
5.73
7.38
4.34
5.12
0.96
93
0.44
Bookvalue per sh₺
0.32
0.37
0.39
0.39
0.44
0.50
0.50
0.50
0.57
0.54
0.11
4.19%
6.35%
—
0.46
FCF per share₺
0.52
0.49
0.52
0.52
0.54
0.59
0.68
0.73
0.74
0.78
0.21
7.55%
5.44%
—
0.30
Dividend per sh₺
0.44
0.40
0.44
0.38
0.36
0.34
0.36
0.39
0.41
0.43
0.30
3.86%
0.42%
—
7.40
Div yield (avg)%
19.56
20.44
20.12
18.65
17.75
18.57
19.75
21.11
20.65
20.51
18.19
20.51
19.93
38
28.34
Payout ratio%
1.12
2.93
2.40
4.00
6.64
5.39
4.97
4.70
3.76
4.41
27.48
4.70
4.20
37
216.3
Shares (diluted)M
186.7
172.8
182.7
180.3
183.9
202.7
230.9
247.3
271.1
252.4
224.6
6.54%
2.05%
81
26.46
Buyback yield%
3.32
2.37
2.42
5.36
2.48
2.81
4.95
3.53
3.70
5.18
2.21
3.70
3.43
52
0.788
D/E ratiox
0.540
0.538
0.606
0.710
0.825
0.963
1.084
1.042
1.181
1.336
1.281
1.084
0.894
93
277.4
Enterprise value₺M
174.9
205.5
225.5
226.6
264.0
268.2
264.9
310.5
318.5
381.3
273.2
7.63%
9.44%
92
86.15
LT debt₺M
299.4
328.9
386.1
465.6
535.3
620.4
718.1
783.5
912.6
944.3
317.2
12.02%
13.25%
90
Revenue
₺389.7M
3.11%
1.00×
Cost of revenue
₺200.0M
3.52%
1.04×
Operating expenses
₺78.94M
2.82%
0.97×
Cash and investments
15.86%
Spread over hurdle
(12.40%)