36.14
Revenue₺M
93.38
97.83
101.0
106.9
111.1
115.7
122.2
130.7
134.9
140.7
37.68
4.84%
4.74%
63
23.46
Revenue growth%
18.33
18.64
20.30
20.41
18.26
20.34
18.07
20.91
23.53
21.13
10.70
20.91
20.32
74
13.85
Gross margin%
10.73
13.19
10.21
9.66
6.98
9.58
9.51
7.40
8.80
9.44
27.42
9.44
9.54
87
6.68
Operating margin%
11.23
8.88
9.86
7.36
7.74
10.25
12.96
10.42
13.29
15.81
6.05
12.96
10.33
46
21.62
Net margin%
5.88
4.31
4.11
2.67
4.88
4.32
3.57
6.30
9.03
9.56
19.84
6.30
4.60
54
12.04
P/E ratio (avg)x
11.70
10.92
11.18
10.23
9.081
7.929
7.587
7.335
7.827
8.299
12.71
7.827
8.690
23
8.082
EV/EBITx
15.87
16.86
16.19
15.45
14.56
15.00
15.26
15.78
16.13
16.72
31.48
15.78
15.82
40
18.00
FCF yield (avg)%
14.62
13.33
13.98
16.22
19.01
18.50
19.22
17.27
18.04
15.13
19.17
18.04
16.75
85
7.88
FCF margin%
31.19
30.01
30.11
29.18
31.36
32.50
30.03
28.11
28.83
29.22
17.95
29.22
30.02
13
0.364
FCF / Net incomex
0.180
0.196
0.189
0.176
0.194
0.196
0.188
0.193
0.187
0.192
1.597
0.192
0.191
13
2.33
ROIC%
25.73
26.64
28.08
25.54
23.05
20.73
18.68
19.53
19.97
21.42
12.76
19.97
22.23
52
19.81
Return on equity%
28.51
27.25
29.69
30.16
32.07
32.09
34.75
36.45
35.17
37.66
19.70
35.17
32.08
18
25.16
Return on assets%
12.72
14.17
11.24
8.96
11.36
11.25
10.38
7.63
8.57
9.97
23.27
9.97
10.81
91
7.76
EPS₺
10.07
11.41
11.38
12.69
13.22
14.52
15.32
16.06
17.46
18.65
8.42
7.13%
7.91%
—
21.80
EPS growth%
24.57
23.37
21.10
18.77
18.36
20.57
23.16
24.36
22.33
22.96
29.63
22.96
22.64
90
4.62
Bookvalue per sh₺
1.84
1.66
1.86
1.91
2.09
2.19
1.98
2.17
2.42
2.33
1.72
2.14%
1.65%
—
2.39
FCF per share₺
8.48
7.58
7.49
7.61
8.21
8.57
9.19
9.76
9.97
8.68
1.84
1.12%
1.03%
—
10.10
Dividend per sh₺
3.42
3.85
4.10
4.79
5.00
5.07
4.86
4.93
5.37
6.18
7.82
4.31%
7.48%
—
10.88
Div yield (avg)%
3.71
3.66
1.89
4.01
6.68
7.02
4.09
5.44
6.60
4.96
3.53
5.44
4.52
8
5.45
Payout ratio%
14.70
15.93
17.74
15.35
16.44
17.84
18.08
19.18
20.30
18.70
22.45
18.70
17.79
21
13.59
Shares (diluted)M
20.77
22.34
24.66
27.17
28.58
29.31
30.81
34.99
38.42
37.80
13.47
5.75%
6.72%
54
29.95
Buyback yield%
2.19
4.13
2.61
4.11
4.95
7.23
5.36
5.77
4.83
6.26
28.23
5.77
4.89
93
0.780
D/E ratiox
0.383
0.355
0.364
0.368
0.400
0.396
0.421
0.374
0.409
0.412
0.484
0.409
0.390
63
82.64
Enterprise value₺M
18.30
18.69
16.94
17.29
17.56
16.43
16.29
16.51
14.56
13.12
144.7
(5.67%)
(4.34%)
35
37.47
LT debt₺M
15.59
14.39
15.49
14.86
14.05
12.73
13.05
11.65
10.78
10.59
135.5
(5.49%)
(4.98%)
37
Revenue
₺140.7M
4.74%
1.00×
Cost of revenue
₺95.13M
4.97%
1.02×
Operating expenses
₺19.03M
4.52%
0.98×
Goodwill & intangibles
14.92%
Spread over hurdle
(22.28%)