93.05
Revenue₺M
330.9
354.1
381.7
407.8
433.8
478.1
525.4
580.0
637.6
703.3
99.64
10.14%
8.50%
39
10.61
Revenue growth%
25.22
25.85
23.46
24.19
22.71
21.16
23.51
20.83
20.51
20.68
19.83
20.83
23.08
14
15.35
Gross margin%
21.81
21.77
20.82
19.22
16.44
14.38
15.03
14.01
16.51
17.53
14.27
15.03
17.02
85
3.80
Operating margin%
0.51
0.40
2.85
5.82
6.22
9.11
8.63
11.49
11.31
10.43
27.99
10.43
7.42
82
23.42
Net margin%
12.60
11.14
13.02
14.90
15.91
15.90
16.55
17.46
16.32
17.51
25.01
16.55
15.90
73
15.81
P/E ratio (avg)x
14.99
16.27
18.52
18.93
20.37
19.86
18.18
20.43
18.87
17.58
20.45
18.87
18.70
13
20.14
EV/EBITx
49.03
57.75
61.35
63.72
62.22
72.20
81.30
84.60
92.92
106.3
24.19
84.60
67.96
53
25.86
FCF yield (avg)%
23.67
24.48
26.28
24.02
21.07
21.98
21.27
19.67
22.57
22.01
17.48
21.98
22.29
68
21.76
FCF margin%
26.47
25.02
22.30
21.10
20.97
23.91
22.58
25.18
28.04
27.02
12.89
25.18
24.46
62
0.899
FCF / Net incomex
2.255
2.681
2.610
2.717
2.602
2.870
3.222
3.185
3.445
3.762
0.207
3.222
2.794
74
19.96
ROIC%
22.23
25.12
24.60
23.44
25.13
24.51
24.38
25.36
23.71
26.57
18.12
24.51
24.56
45
2.71
Return on equity%
13.19
12.63
10.22
12.11
14.39
16.28
15.83
18.62
18.13
18.56
7.36
18.13
15.11
50
28.18
Return on assets%
13.18
14.74
17.40
16.11
14.78
17.45
20.34
17.37
16.40
18.29
3.83
17.45
16.88
15
0.13
EPS₺
0.30
0.30
0.29
0.31
0.34
0.31
0.27
0.30
0.30
0.26
0.13
(5.15%)
(0.86%)
—
18.53
EPS growth%
7.42
5.78
6.67
5.48
6.77
4.75
3.23
0.45
0.40
2.22
6.89
2.22
5.11
30
0.19
Bookvalue per sh₺
0.34
0.34
0.38
0.41
0.48
0.56
0.65
0.76
0.72
0.79
0.16
10.19%
9.12%
—
0.36
FCF per share₺
0.13
0.13
0.14
0.14
0.13
0.14
0.14
0.14
0.14
0.15
0.30
3.30%
1.30%
—
0.28
Dividend per sh₺
0.08
0.09
0.08
0.08
0.07
0.06
0.06
0.06
0.05
0.05
0.12
(8.42%)
(5.21%)
—
16.13
Div yield (avg)%
17.69
16.19
17.46
16.79
15.63
12.99
15.05
16.28
15.54
12.68
13.88
15.05
15.91
41
28.86
Payout ratio%
3.22
3.08
2.97
2.44
1.77
2.61
5.24
6.32
6.90
5.38
23.08
5.38
3.15
27
832.9
Shares (diluted)M
655.8
691.8
669.5
595.3
597.4
515.0
512.6
506.8
437.6
451.7
821.2
(5.43%)
(5.02%)
69
25.28
Buyback yield%
8.64
9.19
7.82
7.92
8.90
11.04
11.88
12.62
14.54
13.48
6.24
12.62
10.11
81
0.507
D/E ratiox
1.422
1.588
1.429
1.462
1.305
1.395
1.352
1.251
1.378
1.258
0.928
1.352
1.387
87
349.5
Enterprise value₺M
466.7
486.2
534.1
500.4
515.2
560.1
601.1
589.9
651.7
741.9
307.4
7.57%
4.77%
10
608.7
LT debt₺M
35.76
37.78
32.59
31.97
30.70
27.35
28.78
28.27
26.19
22.41
414.5
(6.10%)
(5.36%)
15
Revenue
₺703.3M
8.50%
1.00×
Cost of revenue
₺492.3M
8.50%
1.00×
Operating expenses
₺115.7M
9.09%
1.06×
Goodwill & intangibles
18.24%
Spread over hurdle
(27.79%)