27.62
Revenue₺M
153.8
166.7
177.1
188.1
201.4
220.7
233.7
256.0
274.3
295.0
29.97
7.93%
7.55%
88
28.89
Revenue growth%
29.68
31.56
34.43
36.16
37.65
36.89
36.64
38.64
40.44
42.51
26.77
38.64
36.77
21
19.43
Gross margin%
23.43
24.11
23.67
23.55
20.78
22.22
24.04
26.84
25.63
27.00
2.83
25.63
23.85
40
23.24
Operating margin%
10.32
8.38
10.08
7.61
7.27
7.42
9.49
11.61
10.87
10.40
22.85
10.40
9.78
50
11.37
Net margin%
16.64
17.36
19.60
21.27
19.70
21.07
20.68
20.84
17.93
19.47
6.43
20.68
19.65
55
34.48
P/E ratio (avg)x
68.82
73.06
83.93
99.08
118.1
135.9
155.5
187.5
217.4
257.7
7.431
187.5
127.0
19
21.26
EV/EBITx
24.93
24.39
26.18
28.39
30.98
27.13
25.91
25.32
23.98
21.87
8.901
25.32
25.61
73
29.78
FCF yield (avg)%
16.68
16.79
14.99
14.99
14.74
16.82
14.19
15.54
13.57
11.77
16.33
14.19
14.99
85
3.36
FCF margin%
21.36
20.84
19.43
22.26
20.23
18.16
19.31
20.28
22.32
20.36
6.97
20.28
20.32
27
0.663
FCF / Net incomex
1.975
2.034
2.005
2.297
2.221
2.353
2.742
2.665
2.597
3.032
0.269
2.665
2.325
85
17.63
ROIC%
20.55
20.16
21.75
22.24
23.26
21.86
20.98
21.50
23.27
20.70
19.29
21.50
21.62
89
2.72
Return on equity%
26.17
25.99
27.70
25.55
27.23
26.34
25.75
24.28
22.23
19.51
24.07
24.28
25.87
79
16.92
Return on assets%
33.85
31.30
32.40
31.72
32.21
34.07
36.28
36.91
37.72
35.06
28.64
36.28
33.96
76
5.53
EPS₺
8.34
9.42
8.96
10.06
10.43
11.84
11.24
12.37
11.32
12.05
5.73
2.93%
3.81%
—
20.46
EPS growth%
9.66
10.26
7.67
7.44
5.77
4.29
4.53
5.76
3.28
5.86
2.93
4.53
5.81
66
6.37
Bookvalue per sh₺
2.96
2.83
2.56
2.48
2.54
2.55
2.49
2.47
2.43
2.13
8.83
(3.41%)
(3.57%)
—
6.41
FCF per share₺
4.42
4.64
4.58
4.25
3.81
4.15
4.27
4.12
4.37
4.02
5.03
1.05%
(1.38%)
—
3.29
Dividend per sh₺
4.40
4.37
4.94
5.59
5.46
5.58
5.65
6.31
6.50
7.31
3.57
6.03%
6.84%
—
6.41
Div yield (avg)%
26.63
25.18
23.18
22.64
25.12
25.03
27.52
26.33
24.83
24.58
8.28
25.03
25.08
75
24.72
Payout ratio%
8.91
9.19
6.57
5.34
7.89
5.05
7.08
6.07
5.13
4.93
12.91
5.13
6.32
72
33.51
Shares (diluted)M
34.75
39.43
43.15
41.36
42.21
45.25
43.28
48.70
52.80
50.30
33.11
3.57%
3.79%
48
5.98
Buyback yield%
9.05
10.06
9.18
10.54
11.56
13.99
13.90
15.72
16.18
18.83
8.93
15.72
12.73
61
1.265
D/E ratiox
0.291
0.313
0.326
0.310
0.289
0.300
0.281
0.253
0.233
0.262
0.386
0.262
0.290
77
220.3
Enterprise value₺M
137.7
134.5
134.5
128.6
117.7
128.7
140.6
124.3
125.8
121.4
101.2
0.61%
(2.05%)
76
78.38
LT debt₺M
245.9
262.0
298.3
319.3
335.3
382.0
408.3
377.5
423.1
416.9
139.7
4.45%
6.25%
45
Revenue
₺295.0M
7.55%
1.00×
Cost of revenue
₺194.6M
7.51%
1.00×
Operating expenses
₺46.77M
6.78%
0.93×
Property and equipment
20.06%
Spread over hurdle
(13.43%)