47.11
Revenue₺M
77.65
80.97
86.77
90.57
95.83
98.92
105.2
113.4
118.9
124.1
49.15
5.30%
5.49%
12
12.90
Revenue growth%
32.59
32.71
33.31
36.14
33.83
34.71
36.19
37.99
36.16
38.63
10.04
36.19
35.43
38
5.00
Gross margin%
19.34
17.00
18.01
20.75
20.15
21.92
19.77
18.92
20.48
22.87
27.84
20.48
19.96
85
27.65
Operating margin%
19.68
19.16
17.80
20.62
21.02
24.01
22.51
20.00
19.19
21.82
22.82
21.82
20.31
69
25.32
Net margin%
9.65
9.37
8.22
5.69
5.44
3.91
5.70
8.23
9.85
7.27
13.25
7.27
7.75
31
28.52
P/E ratio (avg)x
16.42
18.77
18.34
21.21
20.94
20.76
20.13
20.96
21.40
20.86
20.67
20.86
20.81
55
24.22
EV/EBITx
20.10
19.46
20.22
20.81
22.87
22.30
25.06
24.63
27.59
30.93
32.48
25.06
22.58
46
4.81
FCF yield (avg)%
26.04
28.18
30.06
31.67
34.20
36.31
34.69
31.71
33.03
31.81
2.30
33.03
31.76
88
16.84
FCF margin%
5.44
3.83
6.71
4.82
3.82
1.91
1.20
0.40
0.40
0.40
29.89
0.40
2.86
38
1.149
FCF / Net incomex
0.466
0.477
0.515
0.498
0.499
0.554
0.608
0.673
0.658
0.694
1.232
0.658
0.534
86
14.97
ROIC%
11.61
10.17
8.00
6.75
5.47
7.24
8.62
8.61
7.29
5.74
22.48
7.29
7.64
66
11.17
Return on equity%
2.41
1.71
0.40
1.72
3.18
5.63
3.97
4.56
6.51
4.49
4.61
4.56
3.58
71
21.80
Return on assets%
11.10
8.17
7.21
9.15
11.73
10.54
11.16
9.28
11.59
13.37
8.98
11.16
10.82
60
0.03
EPS₺
0.10
0.10
0.11
0.12
0.12
0.13
0.13
0.12
0.13
0.13
0.03
2.76%
3.77%
—
18.49
EPS growth%
13.14
14.32
16.17
15.66
17.46
16.44
16.12
15.00
16.19
14.62
17.45
16.12
15.89
62
0.16
Bookvalue per sh₺
0.07
0.07
0.07
0.07
0.06
0.07
0.07
0.08
0.09
0.09
0.06
6.02%
0.79%
—
0.02
FCF per share₺
0.20
0.20
0.21
0.21
0.21
0.23
0.27
0.29
0.29
0.32
0.12
9.05%
5.48%
—
0.08
Dividend per sh₺
0.19
0.22
0.25
0.23
0.23
0.25
0.28
0.27
0.31
0.31
0.07
6.15%
4.88%
—
24.11
Div yield (avg)%
17.09
18.95
18.72
19.12
19.14
21.16
21.34
20.41
22.37
19.63
11.19
21.16
19.39
29
20.85
Payout ratio%
7.26
8.20
10.72
9.44
11.84
9.29
7.37
4.81
2.36
0.87
20.21
4.81
7.78
53
0.597
Shares (diluted)B
0.987
1.019
1.166
1.320
1.492
1.744
1.685
1.764
1.747
2.033
0.583
6.39%
8.59%
50
11.87
Buyback yield%
10.85
11.58
13.27
13.33
14.71
12.57
12.39
12.92
15.26
13.28
4.04
12.92
13.09
54
0.948
D/E ratiox
0.543
0.610
0.732
0.781
0.882
0.923
1.087
1.291
1.380
1.522
0.606
1.291
0.903
19
22.46
Enterprise value₺M
39.13
37.92
41.56
46.24
48.14
55.71
57.22
62.60
71.36
71.61
52.65
8.26%
7.80%
80
46.34
LT debt₺M
31.55
29.90
29.76
27.37
28.28
24.43
26.66
24.26
26.27
23.66
65.86
(3.51%)
(4.00%)
52
Revenue
₺124.1M
5.49%
1.00×
Cost of revenue
₺79.14M
5.67%
1.02×
Operating expenses
₺19.62M
4.58%
0.92×
Property and equipment
16.37%
Goodwill & intangibles
16.01%
Spread over hurdle
(25.69%)