30.11
Revenue₺M
48.83
54.37
58.07
63.23
68.67
74.33
79.86
86.17
95.60
104.8
33.35
8.82%
8.71%
21
4.83
Revenue growth%
5.81
6.50
6.04
4.30
4.34
2.72
1.52
0.40
0.40
0.40
10.57
0.40
3.51
35
7.13
Gross margin%
21.59
19.11
16.49
17.62
19.68
22.37
20.14
23.13
23.62
25.78
2.44
23.13
20.87
65
22.98
Operating margin%
14.44
14.54
17.10
19.21
21.62
21.15
19.74
18.52
19.39
17.92
12.89
19.39
18.87
59
20.97
Net margin%
6.12
6.65
4.10
2.41
0.79
3.63
3.30
4.76
3.86
5.85
21.91
3.86
3.98
19
26.62
P/E ratio (avg)x
34.55
33.03
36.72
39.68
39.43
36.95
39.66
43.08
49.32
53.48
7.139
43.08
39.55
42
25.57
EV/EBITx
9.935
10.02
9.967
9.393
8.161
8.042
8.027
8.267
8.189
7.203
8.425
8.042
8.228
27
8.78
FCF yield (avg)%
3.24
6.22
8.31
8.13
8.76
10.17
10.26
10.56
12.35
13.51
12.44
10.56
9.46
16
10.15
FCF margin%
31.82
31.71
31.37
30.42
29.95
32.68
32.90
32.08
31.25
33.38
28.16
32.68
31.76
93
1.485
FCF / Net incomex
1.834
1.720
1.954
2.097
1.979
1.970
2.277
2.159
2.488
2.844
1.470
2.277
2.038
74
7.64
ROIC%
12.04
12.06
12.51
13.53
13.64
12.25
11.23
12.73
14.79
12.00
19.21
12.25
12.38
81
29.21
Return on equity%
16.26
14.70
12.93
11.90
12.74
14.18
12.13
14.37
16.92
13.99
28.81
14.18
14.09
31
11.67
Return on assets%
21.23
24.15
23.87
21.39
19.32
18.97
17.27
16.35
16.52
13.82
8.93
16.52
19.15
41
0.28
EPS₺
0.76
0.74
0.88
0.98
1.00
1.19
1.27
1.38
1.38
1.55
0.30
9.17%
7.29%
—
17.11
EPS growth%
24.07
25.93
24.88
27.13
29.93
27.72
28.29
26.54
26.53
28.20
18.56
27.72
26.83
45
0.66
Bookvalue per sh₺
0.95
1.02
1.05
1.06
1.10
1.16
1.27
1.50
1.74
1.90
0.74
11.67%
7.89%
—
0.73
FCF per share₺
0.62
0.66
0.77
0.75
0.80
0.94
1.04
1.06
1.21
1.28
0.61
9.99%
8.61%
—
0.42
Dividend per sh₺
0.49
0.51
0.45
0.45
0.45
0.46
0.48
0.48
0.49
0.50
0.40
2.14%
(1.26%)
—
23.38
Div yield (avg)%
9.05
8.60
11.10
10.54
12.04
9.67
6.70
8.51
7.36
10.25
18.88
8.51
9.36
80
23.17
Payout ratio%
28.50
30.28
30.93
28.17
31.17
33.02
33.16
32.54
31.16
31.31
11.11
32.54
31.16
70
60.01
Shares (diluted)M
73.45
83.78
88.80
101.1
95.39
91.55
95.10
103.3
115.0
129.7
61.41
6.35%
5.82%
80
5.48
Buyback yield%
7.59
10.34
7.80
4.96
2.65
5.16
3.64
1.44
3.25
1.41
4.27
3.25
4.30
80
1.363
D/E ratiox
0.256
0.255
0.275
0.313
0.315
0.318
0.342
0.348
0.378
0.405
1.456
0.348
0.316
58
44.16
Enterprise value₺M
97.48
98.13
91.93
104.0
98.79
104.3
113.2
128.5
126.6
139.9
68.04
7.21%
4.98%
69
89.93
LT debt₺M
44.86
41.02
44.64
47.82
45.38
47.70
51.41
53.43
53.75
54.56
11.41
3.76%
1.13%
71
Revenue
₺104.8M
8.71%
1.00×
Cost of revenue
₺64.62M
8.76%
1.00×
Operating expenses
₺23.06M
8.71%
1.00×
Goodwill & intangibles
15.36%