61.45
Revenue₺M
127.2
135.4
144.2
148.9
158.5
164.2
174.4
185.2
190.6
204.8
65.58
5.25%
5.32%
93
16.42
Revenue growth%
10.95
8.28
9.26
6.53
6.95
4.75
6.03
6.59
9.54
10.75
18.46
6.59
7.62
71
15.01
Gross margin%
12.77
14.66
13.45
10.84
12.01
10.53
12.01
11.67
9.27
11.83
21.22
11.67
11.92
25
2.92
Operating margin%
22.89
25.39
26.02
23.05
22.34
19.59
17.40
14.46
12.75
11.34
22.39
14.46
20.97
38
26.30
Net margin%
15.24
16.15
14.04
16.92
15.61
14.27
13.38
16.11
13.95
14.18
14.93
14.18
14.76
29
8.946
P/E ratio (avg)x
47.08
49.58
46.94
54.20
57.78
59.02
68.75
70.45
71.62
78.13
9.774
70.45
58.40
43
37.09
EV/EBITx
10.01
10.38
11.94
11.56
11.98
13.86
14.43
16.89
18.75
19.86
27.07
16.89
12.92
40
18.63
FCF yield (avg)%
29.54
27.43
25.05
23.47
21.20
20.99
18.88
16.83
19.61
20.98
28.66
19.61
21.09
47
27.49
FCF margin%
7.56
5.97
8.54
10.55
11.64
12.83
11.70
9.04
7.22
5.71
16.56
9.04
8.79
65
0.820
FCF / Net incomex
0.467
0.506
0.521
0.564
0.560
0.559
0.621
0.590
0.668
0.747
0.741
0.621
0.562
25
12.88
ROIC%
16.53
14.60
15.22
17.68
15.20
17.91
15.67
16.76
17.23
15.11
20.60
16.76
16.10
24
12.79
Return on equity%
22.12
24.85
25.23
26.97
24.33
21.51
19.58
16.97
14.41
12.43
21.53
16.97
21.81
90
7.38
Return on assets%
19.76
17.32
16.95
15.77
16.69
18.06
16.10
16.73
17.78
16.68
22.10
16.73
16.84
80
0.26
EPS₺
0.99
0.89
0.80
0.78
0.83
0.85
0.81
0.79
0.76
0.81
0.28
(0.44%)
(2.30%)
—
15.51
EPS growth%
13.50
10.65
9.35
12.14
11.95
9.21
9.86
9.88
9.18
11.38
21.12
9.86
10.27
57
1.31
Bookvalue per sh₺
0.41
0.44
0.46
0.49
0.57
0.62
0.63
0.62
0.72
0.76
0.50
5.94%
6.25%
—
0.69
FCF per share₺
1.37
1.21
1.11
1.19
1.12
0.99
1.07
1.05
1.14
1.26
0.25
2.45%
(0.66%)
—
1.44
Dividend per sh₺
1.81
2.06
2.04
2.32
2.21
2.17
2.41
2.21
2.35
2.31
0.43
0.86%
1.58%
—
15.90
Div yield (avg)%
5.13
3.51
0.83
3.19
5.01
6.96
8.66
10.37
8.34
10.98
2.10
8.66
6.05
19
13.69
Payout ratio%
29.90
27.71
25.14
24.69
23.09
20.69
18.42
18.65
19.48
17.19
4.90
18.65
21.89
77
99.95
Shares (diluted)M
199.4
228.5
221.8
242.9
255.2
292.1
284.9
299.1
311.0
331.3
98.89
5.35%
7.02%
27
10.65
Buyback yield%
5.25
4.15
5.60
6.84
4.03
2.89
3.77
4.24
2.93
0.40
14.98
2.93
4.09
94
1.214
D/E ratiox
1.862
2.238
2.510
2.524
3.040
3.433
3.697
3.913
4.442
4.680
1.063
3.913
3.237
41
151.5
Enterprise value₺M
174.8
171.9
175.2
195.8
177.2
182.1
204.9
227.4
216.9
202.4
112.4
2.69%
2.58%
66
90.01
LT debt₺M
77.74
71.41
75.01
80.52
73.35
75.83
67.77
70.31
73.22
64.62
122.9
(2.50%)
(1.19%)
60
Revenue
₺204.8M
5.32%
1.00×
Cost of revenue
₺143.0M
5.29%
1.00×
Operating expenses
₺42.75M
4.94%
0.97×
Goodwill & intangibles
18.87%
Spread over hurdle
(26.96%)