271.0
Revenue₺M
335.8
372.2
410.3
441.9
490.0
544.4
600.0
647.4
702.5
753.9
300.1
9.00%
9.40%
93
22.01
Revenue growth%
28.20
29.01
28.08
29.86
29.07
30.67
29.43
31.52
32.94
31.97
8.56
31.52
29.64
20
18.88
Gross margin%
10.39
9.57
9.52
9.44
8.35
6.69
5.26
6.50
8.10
8.57
18.61
6.69
8.46
48
21.09
Operating margin%
15.05
15.69
17.18
20.05
18.95
20.46
23.36
26.07
26.76
28.69
17.79
26.07
20.25
74
8.17
Net margin%
20.12
17.26
20.02
22.95
23.86
24.59
25.57
25.43
23.02
25.82
5.09
25.43
23.44
60
29.15
P/E ratio (avg)x
45.01
52.92
53.40
56.05
63.06
75.18
82.41
91.63
98.13
115.1
7.857
91.63
69.12
40
34.64
EV/EBITx
14.80
15.22
17.58
19.29
22.45
25.91
29.47
31.61
34.53
35.22
10.62
31.61
24.18
49
19.11
FCF yield (avg)%
13.23
13.10
15.26
12.53
11.31
12.39
13.52
14.22
13.49
11.71
10.53
13.49
13.16
20
5.37
FCF margin%
30.87
30.44
29.83
29.56
31.96
30.01
28.13
28.42
31.15
31.26
22.28
30.01
30.23
86
0.491
FCF / Net incomex
1.379
1.406
1.265
1.370
1.496
1.427
1.521
1.619
1.685
1.532
1.657
1.532
1.462
35
18.28
ROIC%
31.20
30.64
32.13
30.85
28.65
30.90
29.36
28.36
31.32
30.92
29.98
30.90
30.88
41
29.73
Return on equity%
30.20
31.37
32.03
33.54
34.02
34.51
34.33
33.32
34.57
33.46
23.45
34.33
33.50
74
7.04
Return on assets%
7.74
4.81
5.82
8.46
9.67
8.97
7.15
6.06
4.00
5.43
9.21
6.06
6.61
64
0.15
EPS₺
0.15
0.15
0.17
0.19
0.21
0.20
0.23
0.28
0.27
0.28
0.15
6.24%
6.55%
—
4.03
EPS growth%
28.00
30.67
28.83
27.96
30.69
32.44
30.31
27.41
24.71
26.68
19.91
27.41
28.41
22
0.03
Bookvalue per sh₺
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.12
4.74%
1.74%
—
0.05
FCF per share₺
0.04
0.04
0.05
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.04
6.88%
11.10%
—
0.15
Dividend per sh₺
0.23
0.26
0.25
0.29
0.28
0.28
0.29
0.29
0.32
0.34
0.10
3.60%
5.23%
—
23.26
Div yield (avg)%
5.03
5.05
3.15
0.90
3.87
5.55
2.96
3.79
3.54
5.62
2.51
3.79
3.83
73
27.70
Payout ratio%
15.87
13.63
11.25
13.16
16.07
19.02
20.49
22.78
24.19
23.20
29.14
22.78
17.54
11
1.013
Shares (diluted)B
1.026
1.102
1.048
1.027
1.061
1.126
1.103
1.068
1.076
1.187
1.060
2.27%
2.52%
46
28.40
Buyback yield%
22.57
22.52
22.80
20.43
18.56
19.29
20.65
21.04
20.24
20.75
6.93
20.65
20.70
61
1.400
D/E ratiox
0.191
0.196
0.211
0.238
0.240
0.256
0.234
0.255
0.288
0.264
0.287
0.256
0.239
25
0.637
Enterprise value₺B
0.638
0.639
0.631
0.618
0.728
0.701
0.758
0.779
0.916
1.071
0.586
8.02%
6.17%
10
160.9
LT debt₺M
73.65
68.65
72.87
73.22
85.37
94.65
97.66
104.6
119.4
136.9
319.2
9.91%
7.76%
14
Revenue
₺753.9M
9.40%
1.00×
Cost of revenue
₺448.2M
9.19%
0.98×
Operating expenses
₺170.4M
9.78%
1.03×
Cash and investments
17.43%
Spread over hurdle
(19.06%)