473.0
Revenue₺M
322.9
338.7
361.7
388.9
410.8
446.6
466.0
493.8
535.9
582.5
494.3
7.23%
6.67%
11
26.26
Revenue growth%
11.90
14.88
14.10
14.12
15.37
13.75
11.55
9.43
10.02
7.95
18.68
10.02
12.83
88
24.49
Gross margin%
7.86
5.47
8.12
10.59
8.20
9.56
10.72
8.65
9.42
10.18
27.40
9.56
9.04
74
21.62
Operating margin%
20.79
22.83
23.37
24.45
25.79
23.32
21.10
19.13
16.91
14.33
25.43
19.13
21.96
92
19.45
Net margin%
11.97
14.56
12.81
10.36
7.70
8.87
10.41
10.75
11.03
13.10
5.87
10.75
10.89
31
13.46
P/E ratio (avg)x
41.12
42.08
50.53
56.36
55.61
62.37
62.52
66.59
66.20
70.01
18.99
66.20
59.36
57
16.63
EV/EBITx
16.38
16.16
17.98
16.66
17.00
19.11
21.18
23.40
22.30
21.50
20.38
21.50
18.55
8
13.95
FCF yield (avg)%
17.86
15.64
15.72
14.07
11.53
10.42
9.38
7.22
6.53
6.51
13.31
7.22
10.97
9
22.44
FCF margin%
2.48
2.20
3.22
4.23
3.04
5.20
5.35
5.92
8.29
9.22
2.91
5.92
4.72
90
0.514
FCF / Net incomex
1.198
1.321
1.576
1.580
1.669
2.010
2.057
2.129
2.239
2.340
1.325
2.129
1.840
13
14.39
ROIC%
11.89
9.49
11.56
14.37
12.70
15.50
14.82
15.80
18.00
17.54
10.14
15.80
14.60
61
22.23
Return on equity%
25.25
28.22
31.13
28.29
29.71
31.38
30.72
30.59
30.03
31.35
11.47
30.72
30.31
56
3.99
Return on assets%
5.74
8.02
8.56
8.28
8.77
7.18
6.50
8.70
6.05
6.73
22.98
6.73
7.60
42
1.22
EPS₺
1.45
1.57
1.64
1.69
1.56
1.52
1.48
1.49
1.43
1.21
1.34
(4.92%)
(2.34%)
—
29.92
EPS growth%
10.88
9.60
7.54
10.34
8.57
9.27
12.22
14.11
12.04
10.47
27.29
12.04
10.41
72
1.01
Bookvalue per sh₺
2.81
2.78
3.20
3.51
3.41
3.64
3.95
4.29
4.50
4.55
2.02
5.97%
6.24%
—
2.57
FCF per share₺
0.65
0.72
0.81
0.85
0.92
1.07
1.18
1.32
1.48
1.43
2.40
9.13%
7.96%
—
0.81
Dividend per sh₺
0.49
0.44
0.47
0.42
0.37
0.39
0.36
0.37
0.36
0.35
1.47
(1.40%)
(3.81%)
—
29.78
Div yield (avg)%
25.11
25.91
28.47
26.14
24.99
22.97
23.23
20.26
20.09
22.09
13.85
22.09
24.11
39
23.09
Payout ratio%
25.37
27.03
27.11
24.60
26.17
25.16
24.57
23.24
23.58
22.23
25.73
23.58
24.88
55
97.94
Shares (diluted)M
120.6
124.2
134.0
133.3
120.4
113.3
107.7
101.6
101.6
109.5
98.23
(1.88%)
0.22%
35
2.41
Buyback yield%
6.66
4.26
4.26
5.34
7.33
6.65
5.78
4.93
3.65
5.15
14.93
5.15
5.24
81
0.691
D/E ratiox
2.224
2.301
2.258
2.707
2.802
2.843
3.273
3.917
4.688
5.221
0.195
3.917
2.822
63
293.3
Enterprise value₺M
541.9
581.9
609.2
627.4
664.2
622.6
594.9
628.2
610.6
651.2
427.2
(0.39%)
1.83%
82
541.1
LT debt₺M
85.98
88.00
87.86
85.30
79.78
73.41
79.91
88.97
91.60
99.54
151.2
4.53%
0.75%
87
Revenue
₺582.5M
6.67%
1.00×
Cost of revenue
₺277.0M
6.66%
1.00×
Operating expenses
₺120.2M
7.15%
1.05×
Goodwill & intangibles
16.34%
Spread over hurdle
(15.75%)