107.5
Revenue₺M
137.2
142.5
147.9
152.5
155.0
157.0
158.2
164.3
170.9
173.9
115.3
2.33%
2.47%
9
8.90
Revenue growth%
16.03
15.55
12.62
13.02
14.43
12.32
15.30
14.09
11.84
14.27
22.97
14.09
14.18
35
2.42
Gross margin%
14.00
16.96
19.12
17.59
15.92
16.95
14.44
12.62
9.62
11.29
19.67
12.62
15.18
79
27.32
Operating margin%
23.94
23.96
21.54
22.21
24.33
25.21
22.94
25.22
22.54
22.14
27.55
22.94
23.44
13
18.48
Net margin%
20.95
23.80
23.52
24.75
24.04
21.15
22.81
23.92
22.60
20.38
5.43
22.60
23.17
40
23.92
P/E ratio (avg)x
40.14
46.83
54.17
64.17
69.61
71.51
83.29
85.25
97.93
114.8
7.768
85.25
70.56
18
8.568
EV/EBITx
12.42
11.95
11.84
13.28
13.63
12.33
13.16
14.63
14.25
14.82
11.75
14.25
13.22
48
4.86
FCF yield (avg)%
4.12
2.91
5.02
3.88
3.30
4.08
5.99
7.17
5.21
6.61
15.65
5.99
4.57
10
6.91
FCF margin%
6.83
7.95
9.69
7.00
9.33
12.01
13.68
15.43
16.44
15.68
20.02
15.43
10.85
83
1.451
FCF / Net incomex
0.914
0.878
0.881
0.798
0.747
0.798
0.783
0.759
0.834
0.782
0.535
0.783
0.798
35
5.42
ROIC%
1.21
4.15
1.17
1.49
1.20
0.41
1.27
2.76
0.91
1.12
17.71
1.12
1.20
87
25.47
Return on equity%
20.24
18.12
15.91
17.27
16.75
16.86
16.76
18.85
17.40
19.95
18.96
17.40
17.33
18
10.90
Return on assets%
30.65
33.50
35.80
33.85
36.42
33.52
32.96
30.26
29.73
30.96
4.37
30.96
33.23
42
1.39
EPS₺
1.69
1.68
1.73
1.69
1.82
1.88
2.02
2.03
2.00
1.94
1.43
1.30%
0.87%
—
15.21
EPS growth%
18.10
17.69
19.95
20.93
20.63
18.27
16.32
19.12
18.16
18.25
28.58
18.25
18.26
82
0.59
Bookvalue per sh₺
1.02
1.17
1.23
1.34
1.46
1.48
1.60
1.60
1.69
1.93
1.04
5.67%
6.44%
—
0.91
FCF per share₺
2.01
2.10
2.35
2.68
3.08
2.99
3.08
3.11
3.57
3.44
0.48
2.25%
7.09%
—
2.13
Dividend per sh₺
1.69
1.76
1.92
2.24
2.49
2.81
3.31
3.88
3.85
3.80
1.27
8.78%
9.39%
—
15.69
Div yield (avg)%
2.07
4.40
2.33
2.38
3.08
1.04
0.40
1.87
0.52
2.30
22.32
1.04
2.19
9
23.02
Payout ratio%
10.44
10.90
10.43
8.41
8.70
10.61
12.51
10.64
13.49
10.59
28.07
10.64
10.60
47
78.50
Shares (diluted)M
102.9
101.6
109.6
116.2
107.4
114.0
126.8
128.3
133.4
146.6
82.44
6.42%
4.96%
85
17.59
Buyback yield%
5.01
5.68
3.22
2.65
0.75
0.40
3.02
4.39
4.29
2.94
16.08
3.02
3.12
73
0.262
D/E ratiox
1.185
1.252
1.284
1.165
1.062
1.053
1.172
1.210
1.291
1.294
0.373
1.210
1.197
72
50.88
Enterprise value₺M
194.9
200.5
206.5
215.0
223.6
218.8
206.0
213.4
203.5
216.2
131.8
(0.67%)
0.82%
34
97.26
LT debt₺M
170.6
174.6
162.7
165.0
176.2
189.6
167.7
188.3
189.5
208.7
109.9
3.44%
2.78%
18
Revenue
₺173.9M
2.47%
1.00×
Cost of revenue
₺121.7M
2.47%
1.00×
Operating expenses
₺35.83M
2.35%
0.99×
Cash and investments
17.68%
Goodwill & intangibles
16.59%
Spread over hurdle
(23.36%)