17.63
Revenue₺M
103.1
108.3
115.8
126.0
134.0
145.3
152.1
165.3
173.4
188.0
18.42
7.01%
6.79%
60
22.14
Revenue growth%
9.02
10.36
9.24
8.76
8.63
6.13
8.08
6.02
4.22
4.63
17.84
6.02
8.36
54
25.62
Gross margin%
1.27
3.92
1.93
0.40
0.40
0.90
2.02
0.40
0.40
0.40
16.32
0.40
0.65
55
12.14
Operating margin%
17.15
15.47
15.05
14.25
15.73
17.51
15.93
16.61
17.01
15.66
22.72
16.61
15.83
69
19.82
Net margin%
14.06
13.91
12.02
14.80
11.86
14.51
12.18
10.81
13.59
13.47
25.03
13.47
13.53
14
26.87
P/E ratio (avg)x
22.45
21.68
23.03
22.58
23.36
24.36
25.44
24.51
26.32
29.83
21.72
25.44
23.86
81
32.70
EV/EBITx
24.83
22.92
24.98
26.76
25.42
23.67
21.95
24.51
24.18
22.23
10.94
23.67
24.34
42
28.16
FCF yield (avg)%
26.91
28.64
29.88
29.12
31.43
28.63
30.23
32.85
35.68
33.57
28.29
32.85
30.05
79
7.35
FCF margin%
6.93
9.77
7.81
8.77
10.65
8.65
8.27
11.19
11.97
12.16
3.63
11.19
9.27
90
0.408
FCF / Net incomex
2.169
2.293
2.298
2.466
2.882
3.115
3.405
3.561
3.669
3.661
0.608
3.561
2.999
12
26.65
ROIC%
10.58
11.30
11.94
10.23
9.46
10.45
11.86
9.61
11.45
12.86
28.43
11.45
10.94
28
20.81
Return on equity%
9.30
8.16
9.10
11.05
12.15
11.08
10.33
7.55
6.80
8.72
25.33
8.72
9.20
87
15.68
Return on assets%
8.11
8.24
8.04
8.86
7.72
7.67
6.11
3.92
1.39
2.74
5.29
3.92
7.70
24
2.98
EPS₺
1.72
2.02
2.26
2.30
2.19
2.41
2.46
2.61
2.95
2.92
3.27
5.89%
4.99%
—
4.87
EPS growth%
29.67
27.37
30.19
33.17
30.86
28.03
30.12
30.07
32.03
31.36
7.67
30.12
30.15
51
2.72
Bookvalue per sh₺
3.44
3.33
3.23
3.03
2.85
2.92
2.63
2.84
2.72
3.02
3.70
1.20%
(0.65%)
—
0.89
FCF per share₺
4.97
5.85
6.99
8.25
8.12
8.86
9.58
9.43
9.30
10.80
3.35
5.88%
9.36%
—
3.92
Dividend per sh₺
2.53
2.87
2.96
3.48
3.69
4.13
4.07
4.49
5.35
5.72
3.69
9.17%
10.54%
—
7.04
Div yield (avg)%
32.69
30.28
32.80
33.76
31.58
31.35
29.04
29.29
29.82
30.09
9.94
29.82
30.82
29
13.29
Payout ratio%
12.20
11.75
12.93
13.26
11.58
14.38
15.09
15.13
13.87
12.55
10.01
14.38
13.10
34
38.28
Shares (diluted)M
33.18
30.26
29.95
28.62
27.07
25.33
24.06
22.26
23.57
25.16
37.96
(1.45%)
(2.79%)
19
24.48
Buyback yield%
22.77
22.31
21.37
23.98
23.40
23.20
25.23
23.26
26.08
28.79
26.52
25.23
23.33
24
0.255
D/E ratiox
1.809
1.983
2.223
2.596
2.883
3.018
3.416
3.666
3.992
4.108
0.238
3.666
2.951
25
93.62
Enterprise value₺M
141.1
151.4
145.3
159.4
171.2
180.0
210.9
205.2
200.8
204.0
12.09
3.56%
4.63%
20
73.06
LT debt₺M
10.07
10.93
10.43
10.36
11.04
11.80
12.61
12.20
13.50
13.38
163.3
3.92%
2.88%
85
Revenue
₺188.0M
6.79%
1.00×
Cost of revenue
₺89.87M
6.72%
0.99×
Operating expenses
₺36.13M
6.99%
1.02×
Property and equipment
17.97%
Spread over hurdle
(20.44%)