46.64
Revenue₺M
237.5
245.8
247.4
252.2
257.4
259.9
263.2
267.8
274.7
275.5
49.87
1.37%
1.70%
17
20.17
Revenue growth%
19.99
17.15
17.25
14.65
13.00
13.68
16.45
15.69
14.57
13.53
12.41
14.57
15.17
25
19.96
Gross margin%
17.46
17.80
19.53
20.71
19.99
22.01
23.09
25.02
26.52
27.68
5.98
25.02
21.36
61
4.37
Operating margin%
26.70
25.57
23.73
25.96
26.10
24.10
25.24
26.44
26.82
27.05
5.57
26.44
26.03
90
5.85
Net margin%
22.94
20.91
18.27
17.00
15.73
16.88
15.69
13.69
12.71
12.73
15.32
13.69
16.31
68
25.55
P/E ratio (avg)x
8.428
8.042
7.561
7.241
7.866
8.994
8.282
9.355
8.862
9.237
18.85
8.994
8.355
63
11.81
EV/EBITx
34.58
38.04
35.75
34.61
32.86
37.06
41.90
40.62
46.33
43.79
13.39
41.90
37.55
75
7.33
FCF yield (avg)%
13.53
15.71
13.12
14.07
11.41
13.32
14.42
15.88
12.91
11.80
23.88
13.32
13.42
91
17.24
FCF margin%
0.40
0.56
0.40
0.40
0.40
2.57
0.40
0.40
0.89
1.69
5.97
0.89
0.40
29
0.739
FCF / Net incomex
1.684
1.942
2.225
2.507
2.821
2.725
2.530
2.761
3.094
3.498
1.707
2.761
2.627
74
20.46
ROIC%
21.11
20.18
21.04
21.33
20.97
18.99
16.68
15.15
14.61
13.70
25.13
15.15
19.59
94
13.17
Return on equity%
25.77
26.02
24.08
26.57
28.54
25.88
26.33
23.75
25.07
23.56
2.08
25.07
25.82
59
4.78
Return on assets%
21.62
21.11
22.02
20.17
18.18
20.43
21.57
18.78
17.81
16.89
25.65
18.78
20.30
34
0.52
EPS₺
0.62
0.63
0.75
0.81
0.92
1.08
1.09
1.24
1.30
1.33
0.56
7.64%
9.41%
—
24.54
EPS growth%
12.36
10.23
7.59
8.64
10.82
9.87
9.40
7.13
9.51
9.97
12.75
9.51
9.69
8
0.56
Bookvalue per sh₺
1.03
1.07
1.19
1.33
1.57
1.74
1.94
1.98
2.24
2.59
0.23
10.48%
11.41%
—
0.35
FCF per share₺
0.56
0.53
0.59
0.61
0.67
0.70
0.69
0.78
0.88
0.81
0.21
4.12%
3.33%
—
0.12
Dividend per sh₺
0.20
0.20
0.20
0.18
0.17
0.17
0.17
0.18
0.17
0.17
0.39
0.49%
(1.83%)
—
21.05
Div yield (avg)%
21.09
19.60
18.50
18.55
21.19
21.74
23.28
21.04
18.08
16.37
25.00
21.04
20.32
25
20.07
Payout ratio%
6.68
9.63
11.89
9.88
7.42
6.59
4.82
3.58
3.15
4.64
26.83
4.64
6.63
17
519.4
Shares (diluted)M
561.6
588.1
584.5
575.2
565.7
588.0
665.3
660.9
655.8
593.4
518.9
0.96%
(0.56%)
18
13.82
Buyback yield%
24.00
26.28
25.68
27.42
26.58
29.16
31.88
30.80
31.49
28.54
12.84
30.80
27.98
68
0.389
D/E ratiox
1.158
1.206
1.073
1.032
1.043
1.127
1.152
1.062
1.147
1.258
1.646
1.147
1.137
38
51.62
Enterprise value₺M
186.6
204.2
209.8
224.3
245.3
228.0
206.0
192.5
171.7
160.0
95.42
(8.19%)
(1.43%)
65
180.9
LT debt₺M
320.8
352.1
354.4
391.9
407.9
431.2
422.0
489.6
519.7
570.8
146.1
6.95%
7.17%
22
Revenue
₺275.5M
1.70%
1.00×
Cost of revenue
₺192.9M
1.94%
1.02×
Operating expenses
₺53.06M
1.72%
1.00×
Spread over hurdle
(20.69%)