35.87
Revenue₺M
41.63
45.60
50.12
54.97
60.43
65.96
72.48
77.83
83.93
91.86
39.30
8.73%
8.88%
52
29.80
Revenue growth%
10.64
12.92
14.57
13.18
15.01
16.71
14.33
12.12
12.46
14.70
11.29
14.33
13.76
59
22.98
Gross margin%
9.71
10.98
12.06
11.59
13.28
11.37
13.72
13.05
10.79
9.90
11.29
11.37
11.48
75
13.38
Operating margin%
9.57
12.06
10.49
9.46
7.94
10.89
11.10
11.24
11.27
9.89
22.02
11.10
10.69
83
2.90
Net margin%
25.13
27.72
25.08
23.55
24.88
26.87
29.81
29.16
31.01
30.00
2.27
29.81
27.30
56
17.91
P/E ratio (avg)x
41.66
44.34
43.95
40.92
42.22
39.47
40.69
41.98
43.02
45.25
33.60
41.98
42.10
93
6.924
EV/EBITx
37.28
40.15
45.62
50.74
51.63
58.83
58.52
64.95
67.20
67.99
29.87
64.95
55.08
85
5.43
FCF yield (avg)%
12.48
10.45
11.35
10.84
13.38
15.77
13.41
14.40
17.16
14.21
24.82
14.40
13.40
44
29.50
FCF margin%
3.73
6.48
6.99
7.21
6.63
4.24
6.51
8.11
5.39
7.26
7.78
6.51
6.57
65
0.833
FCF / Net incomex
1.122
1.132
1.252
1.160
1.221
1.294
1.360
1.319
1.396
1.368
0.354
1.360
1.273
73
14.28
ROIC%
23.11
24.39
21.40
19.91
19.89
17.84
18.20
20.88
20.32
19.97
22.14
19.97
20.15
31
26.91
Return on equity%
28.93
28.89
30.43
31.69
29.25
30.97
31.78
30.84
31.56
32.63
28.92
31.56
30.91
69
4.90
Return on assets%
5.40
2.70
1.89
2.28
3.17
2.25
4.12
2.25
3.68
2.07
25.89
2.25
2.49
44
0.27
EPS₺
0.33
0.35
0.34
0.36
0.38
0.39
0.39
0.38
0.45
0.46
0.28
3.87%
4.84%
—
17.65
EPS growth%
10.68
8.74
7.30
7.97
10.30
12.02
12.84
12.09
15.03
17.95
24.93
12.84
11.35
13
0.29
Bookvalue per sh₺
0.54
0.58
0.61
0.67
0.71
0.67
0.69
0.73
0.82
0.80
0.12
2.57%
3.86%
—
0.24
FCF per share₺
0.37
0.41
0.41
0.49
0.53
0.56
0.63
0.74
0.84
0.81
0.69
8.75%
8.39%
—
0.53
Dividend per sh₺
0.53
0.55
0.59
0.53
0.51
0.52
0.46
0.48
0.48
0.45
0.13
(2.68%)
(1.52%)
—
3.95
Div yield (avg)%
27.48
27.68
27.45
30.05
31.21
30.38
29.55
30.36
30.20
32.41
5.31
30.36
30.13
23
10.16
Payout ratio%
22.41
20.83
20.20
22.05
21.87
23.05
25.18
27.20
29.54
31.89
15.07
27.20
22.73
6
47.08
Shares (diluted)M
55.96
63.24
62.46
69.51
70.38
77.39
76.79
78.54
77.52
93.43
47.09
5.83%
6.02%
61
27.11
Buyback yield%
17.45
15.06
15.16
16.32
14.66
14.17
15.43
14.78
16.49
16.15
16.58
15.43
15.30
77
1.390
D/E ratiox
0.223
0.265
0.292
0.351
0.352
0.388
0.450
0.541
0.592
0.711
0.709
0.541
0.370
50
51.51
Enterprise value₺M
74.59
69.22
65.15
66.86
72.82
82.23
91.19
96.02
94.08
87.94
58.62
3.84%
2.12%
50
76.92
LT debt₺M
70.31
61.66
62.00
66.41
60.64
60.70
53.73
52.81
53.10
54.52
62.13
(2.10%)
(1.85%)
19
Revenue
₺91.86M
8.88%
1.00×
Cost of revenue
₺53.74M
9.06%
1.02×
Operating expenses
₺13.15M
9.12%
1.02×
Goodwill & intangibles
18.23%
Spread over hurdle
(21.86%)