153.2
Revenue₺M
164.2
166.0
171.7
180.8
187.2
194.9
204.1
214.4
219.6
226.1
162.9
3.85%
3.55%
39
22.79
Revenue growth%
29.70
32.14
34.93
36.10
33.39
33.56
35.27
36.67
39.58
37.59
19.98
36.67
35.10
48
28.00
Gross margin%
5.97
4.21
7.14
9.88
10.42
10.72
13.58
10.97
13.54
13.74
26.87
13.54
10.57
69
2.81
Operating margin%
6.20
7.45
8.12
6.60
9.24
7.94
9.43
6.60
3.78
3.00
5.86
6.60
7.03
84
16.69
Net margin%
34.03
33.44
31.00
30.82
33.49
36.49
34.35
31.52
32.11
29.25
4.58
32.11
32.78
58
16.10
P/E ratio (avg)x
26.34
26.73
29.35
30.46
27.08
29.50
29.92
30.43
33.66
37.03
10.03
30.43
29.71
6
10.84
EV/EBITx
34.73
32.61
32.71
32.83
32.94
31.92
27.84
24.28
25.49
23.48
16.44
25.49
32.26
71
8.03
FCF yield (avg)%
14.86
15.70
14.75
15.09
13.56
14.33
14.84
12.28
10.42
11.66
18.37
12.28
14.54
76
2.70
FCF margin%
25.80
23.95
23.06
23.78
24.21
26.06
28.83
29.10
28.80
26.11
14.02
28.80
25.93
28
0.888
FCF / Net incomex
0.788
0.775
0.778
0.841
0.797
0.817
0.697
0.598
0.635
0.679
1.065
0.679
0.776
22
16.17
ROIC%
31.43
33.63
32.39
32.64
30.28
28.07
28.16
26.59
25.37
28.29
7.50
28.07
29.28
74
23.14
Return on equity%
20.21
22.81
20.64
18.66
18.04
15.09
14.40
16.16
17.22
16.80
20.22
16.16
17.63
68
2.21
Return on assets%
11.61
13.52
12.01
12.08
13.85
15.53
13.86
13.37
13.84
15.56
5.27
13.86
13.68
37
1.28
EPS₺
2.03
2.33
2.63
3.06
3.61
3.61
4.22
4.80
5.47
6.58
1.42
12.73%
12.38%
—
13.32
EPS growth%
31.02
29.69
30.54
33.03
32.77
35.21
34.52
35.71
36.51
36.44
11.64
35.71
33.78
56
0.50
Bookvalue per sh₺
1.36
1.39
1.40
1.65
1.58
1.78
2.04
2.38
2.47
2.63
0.67
10.69%
7.64%
—
0.77
FCF per share₺
0.62
0.67
0.72
0.73
0.69
0.73
0.77
0.78
0.83
0.97
0.40
7.20%
5.69%
—
1.18
Dividend per sh₺
1.19
1.25
1.36
1.26
1.21
1.20
1.19
1.23
1.18
1.06
1.83
(2.57%)
(1.49%)
—
25.12
Div yield (avg)%
21.31
19.06
20.36
19.25
20.45
17.78
17.54
20.14
17.87
20.09
11.88
17.87
19.67
24
16.25
Payout ratio%
4.12
3.02
2.56
3.48
5.25
4.93
4.23
4.28
4.00
2.66
6.18
4.23
4.06
79
98.73
Shares (diluted)M
107.1
123.7
122.0
115.4
122.9
121.3
139.3
139.3
163.2
161.9
100.9
5.66%
3.91%
64
26.49
Buyback yield%
33.44
36.02
35.62
36.99
39.59
42.19
41.40
44.01
42.98
40.10
11.41
42.19
39.85
12
1.103
D/E ratiox
2.193
2.245
2.185
2.427
2.492
2.303
2.330
2.144
2.420
2.724
0.246
2.330
2.317
22
202.4
Enterprise value₺M
235.3
272.6
295.5
328.1
347.0
400.9
409.6
422.2
479.9
498.0
146.9
7.50%
7.50%
30
39.98
LT debt₺M
140.5
162.9
179.2
201.8
237.4
277.4
303.0
339.2
352.7
341.5
76.63
7.54%
9.47%
43
Revenue
₺226.1M
3.55%
1.00×
Cost of revenue
₺114.4M
3.84%
1.03×
Operating expenses
₺54.65M
3.63%
1.01×
Property and equipment
15.05%
Spread over hurdle
(20.90%)