102.0
Revenue₺M
281.5
307.4
338.9
369.3
396.1
428.6
471.0
500.6
545.6
597.9
107.2
8.59%
8.57%
7
3.33
Revenue growth%
24.56
26.00
25.28
26.03
23.73
23.67
23.23
24.05
23.41
21.91
14.45
23.41
23.89
13
11.15
Gross margin%
34.64
37.36
34.50
35.22
33.32
34.16
33.00
33.56
34.24
32.34
24.80
33.56
34.20
88
8.14
Operating margin%
9.51
7.33
9.25
7.45
10.01
8.37
8.16
10.49
12.16
14.21
8.28
10.49
9.38
41
11.39
Net margin%
6.23
5.10
3.36
4.92
5.75
5.50
7.70
7.89
10.08
10.57
2.39
7.89
5.99
29
34.30
P/E ratio (avg)x
25.82
30.11
32.80
31.69
35.84
37.37
41.38
45.63
51.76
59.43
9.253
45.63
36.61
70
34.81
EV/EBITx
23.15
24.66
22.22
19.72
20.93
18.59
17.79
19.71
18.43
18.84
30.89
18.59
19.72
64
22.35
FCF yield (avg)%
19.77
19.63
19.82
17.12
17.53
17.64
20.26
18.34
17.71
17.29
14.96
17.71
18.03
80
4.38
FCF margin%
30.59
27.86
26.16
25.13
26.26
29.13
29.55
31.33
30.42
29.53
23.09
29.55
29.33
75
0.311
FCF / Net incomex
1.562
1.457
1.397
1.272
1.188
1.062
1.002
0.980
1.084
1.210
0.348
1.062
1.199
74
8.39
ROIC%
15.46
14.64
15.37
15.85
16.86
16.89
17.88
19.67
19.02
21.63
24.02
19.02
16.88
79
17.97
Return on equity%
7.36
4.94
4.92
3.09
3.89
3.74
1.00
3.78
5.14
2.48
16.05
3.74
3.83
71
23.95
Return on assets%
12.18
11.39
10.26
8.62
7.95
8.29
6.79
8.97
7.60
5.68
6.12
7.60
8.45
44
0.52
EPS₺
0.22
0.19
0.19
0.19
0.19
0.20
0.21
0.18
0.20
0.17
0.54
(1.88%)
(3.42%)
—
21.48
EPS growth%
10.82
10.91
8.60
9.11
11.56
13.12
14.18
15.20
17.75
20.53
25.67
15.20
12.34
57
0.35
Bookvalue per sh₺
0.58
0.70
0.78
0.92
0.93
0.96
1.05
1.07
1.13
1.28
0.51
6.73%
9.05%
—
0.73
FCF per share₺
0.85
0.98
0.98
1.14
1.18
1.14
1.21
1.31
1.54
1.45
0.59
4.23%
4.95%
—
0.66
Dividend per sh₺
0.56
0.59
0.62
0.65
0.64
0.65
0.63
0.68
0.74
0.79
0.73
4.57%
3.69%
—
25.74
Div yield (avg)%
15.21
16.39
15.13
12.16
15.04
15.64
16.01
18.66
17.20
18.76
17.16
17.20
15.82
25
11.73
Payout ratio%
25.41
26.41
29.08
29.62
29.34
27.62
30.60
29.53
30.25
29.68
21.15
29.68
29.44
48
241.7
Shares (diluted)M
328.6
369.5
414.2
485.1
576.6
596.3
653.6
650.7
747.1
886.6
245.9
8.98%
12.13%
36
18.89
Buyback yield%
7.97
8.27
7.19
10.02
8.28
10.60
12.69
11.35
11.46
10.62
24.08
11.35
10.31
58
1.502
D/E ratiox
0.858
0.797
0.801
0.760
0.842
0.915
1.016
1.066
1.174
1.252
1.497
1.066
0.886
75
369.0
Enterprise value₺M
136.9
139.2
139.2
153.7
153.5
169.0
171.6
173.1
173.6
183.8
255.4
3.67%
2.40%
9
149.0
LT debt₺M
185.2
182.2
173.5
202.1
213.2
242.3
230.6
227.2
226.2
261.5
357.5
4.18%
4.01%
34
Revenue
₺597.9M
8.57%
1.00×
Cost of revenue
₺347.5M
8.42%
0.99×
Operating expenses
₺109.5M
8.92%
1.03×
Cash and investments
15.70%
Spread over hurdle
(13.30%)