100.3
Revenue₺M
158.3
164.3
171.7
181.2
186.8
193.1
199.9
208.0
213.0
221.8
103.9
3.49%
4.15%
65
20.14
Revenue growth%
18.06
19.06
16.61
17.44
18.77
20.16
19.48
17.91
19.73
21.67
16.14
19.73
18.92
54
2.81
Gross margin%
30.40
33.02
35.49
32.62
30.71
28.04
25.52
26.30
25.00
25.63
28.14
25.63
29.22
71
9.84
Operating margin%
13.94
15.14
17.07
16.90
15.56
17.50
19.33
20.45
22.28
20.85
26.46
20.45
17.28
40
14.17
Net margin%
15.11
15.04
14.28
12.49
14.12
11.35
12.78
12.39
14.75
13.49
15.33
12.78
13.80
13
24.48
P/E ratio (avg)x
10.06
9.827
10.62
9.717
9.434
9.565
9.169
9.990
9.494
9.537
15.41
9.537
9.641
22
10.75
EV/EBITx
23.66
21.31
19.25
16.91
15.23
13.40
14.34
15.65
15.27
14.02
37.01
14.34
15.46
69
25.31
FCF yield (avg)%
0.40
0.40
0.40
0.40
2.92
0.40
2.97
1.22
1.15
0.40
25.73
1.15
0.40
43
23.35
FCF margin%
3.90
1.90
4.09
5.53
5.61
6.90
6.58
7.28
8.31
7.08
6.76
7.08
6.10
23
1.683
FCF / Net incomex
0.628
0.565
0.606
0.681
0.743
0.756
0.817
0.853
0.940
0.880
1.114
0.853
0.749
28
17.58
ROIC%
17.80
18.03
17.36
20.27
18.51
20.93
18.70
17.74
17.27
14.29
5.84
17.74
17.91
36
11.01
Return on equity%
32.52
34.16
36.60
39.50
39.28
38.19
35.42
33.26
31.80
30.24
17.24
33.26
34.79
31
6.79
Return on assets%
6.91
7.49
6.58
4.54
6.75
4.94
4.52
5.88
4.88
7.29
27.49
4.94
6.23
75
4.07
EPS₺
2.38
2.54
2.54
2.44
2.68
2.42
2.19
2.05
2.00
1.76
4.42
(8.04%)
(2.75%)
—
3.02
EPS growth%
19.41
16.68
13.99
16.01
17.89
20.10
22.31
19.77
19.75
19.55
28.70
19.77
19.48
76
7.41
Bookvalue per sh₺
4.61
5.00
5.05
5.44
5.15
5.60
5.81
5.81
5.74
5.60
6.83
1.71%
2.61%
—
3.52
FCF per share₺
6.50
6.14
6.61
5.80
6.43
5.97
6.05
5.39
5.83
6.04
4.12
(1.24%)
(0.70%)
—
2.23
Dividend per sh₺
6.94
8.38
10.16
10.38
10.57
12.86
15.22
16.42
17.76
18.45
7.46
11.78%
12.27%
—
17.13
Div yield (avg)%
15.89
18.21
15.97
13.31
14.20
12.87
13.76
15.37
14.62
13.10
15.03
13.76
14.41
28
6.92
Payout ratio%
5.00
4.99
7.21
5.35
2.96
2.91
5.81
8.77
11.16
12.86
22.23
8.77
5.58
12
8.015
Shares (diluted)M
15.14
17.52
19.27
22.73
23.60
22.64
26.48
30.88
33.21
37.09
8.032
9.46%
10.78%
39
3.13
Buyback yield%
21.29
18.53
20.22
19.95
22.79
20.20
17.59
19.28
19.84
17.22
11.73
19.28
19.89
35
0.756
D/E ratiox
1.854
1.996
2.079
2.056
1.976
1.935
1.820
1.882
1.812
1.857
0.491
1.857
1.908
42
37.00
Enterprise value₺M
62.50
65.02
59.24
63.19
62.99
64.12
71.83
80.24
71.87
69.53
149.6
2.00%
1.88%
19
148.0
LT debt₺M
159.5
176.8
170.5
179.4
178.8
190.9
224.6
265.4
270.0
298.4
24.13
10.78%
8.06%
27
Revenue
₺221.8M
4.15%
1.00×
Cost of revenue
₺139.3M
4.06%
0.99×
Operating expenses
₺32.00M
4.14%
1.00×
Cash and investments
18.35%
Spread over hurdle
45.39%