67.64
Revenue₺M
198.8
213.1
225.4
244.7
260.5
274.2
300.4
325.7
341.6
363.5
70.75
6.89%
6.78%
49
26.36
Revenue growth%
7.68
5.61
6.08
4.44
5.01
4.23
6.89
6.74
9.63
12.23
24.39
6.89
6.41
90
22.77
Gross margin%
22.30
23.93
21.46
22.37
23.71
22.92
22.63
21.80
19.49
21.33
29.15
21.80
22.34
94
24.46
Operating margin%
14.83
15.04
16.36
14.12
11.44
13.71
12.98
14.83
12.11
9.63
12.38
12.98
13.91
55
11.83
Net margin%
14.28
16.87
18.27
18.26
16.72
13.83
13.77
12.02
10.27
10.69
22.07
12.02
14.06
28
6.573
P/E ratio (avg)x
32.92
35.13
36.89
43.85
47.13
48.71
54.23
54.14
62.44
68.49
17.49
54.23
47.92
60
30.22
EV/EBITx
33.40
38.58
38.72
42.05
47.39
51.46
59.69
63.51
63.79
71.49
28.42
63.51
49.43
30
7.96
FCF yield (avg)%
22.71
25.07
24.27
25.49
26.81
27.99
28.84
29.42
28.82
30.36
25.50
28.84
27.40
76
9.32
FCF margin%
19.82
20.49
18.90
20.65
21.25
22.98
22.76
22.94
22.92
25.86
9.28
22.94
22.00
58
0.886
FCF / Net incomex
1.687
1.970
2.005
2.381
2.363
2.391
2.663
3.058
3.206
3.552
0.562
3.058
2.386
45
19.04
ROIC%
6.19
4.57
5.08
3.12
2.38
1.37
0.51
0.40
1.49
4.09
13.94
1.37
2.75
67
5.92
Return on equity%
13.08
14.94
15.73
13.36
10.39
12.11
10.06
10.84
8.13
6.10
3.13
10.06
11.48
47
14.10
Return on assets%
7.15
8.26
11.08
11.16
13.23
14.14
13.81
11.03
8.78
6.84
14.89
11.03
11.05
21
0.16
EPS₺
0.09
0.08
0.08
0.07
0.07
0.07
0.07
0.08
0.08
0.07
0.17
(0.03%)
(2.69%)
—
17.70
EPS growth%
8.08
6.98
8.74
7.53
5.85
4.93
6.12
7.83
6.86
3.99
17.57
6.12
6.92
21
0.09
Bookvalue per sh₺
0.15
0.15
0.15
0.16
0.15
0.18
0.17
0.17
0.18
0.20
0.15
5.94%
3.95%
—
0.03
FCF per share₺
0.07
0.07
0.07
0.08
0.09
0.09
0.09
0.09
0.10
0.10
0.04
3.16%
5.97%
—
0.18
Dividend per sh₺
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.15
(6.05%)
(5.48%)
—
3.93
Div yield (avg)%
0.85
2.16
0.92
0.40
0.40
2.37
3.29
1.39
1.38
2.42
25.74
2.37
1.38
43
29.57
Payout ratio%
30.32
33.30
35.75
33.68
34.55
35.06
32.15
33.06
35.75
34.64
5.25
34.64
34.11
94
678.8
Shares (diluted)M
739.8
762.9
744.6
731.0
744.5
824.9
802.4
754.0
687.7
653.5
689.9
(2.57%)
(1.58%)
12
13.57
Buyback yield%
10.71
9.13
6.22
7.80
7.53
9.44
8.96
6.98
4.92
4.32
3.43
6.98
7.66
32
0.202
D/E ratiox
1.580
1.740
1.741
1.566
1.532
1.642
1.836
2.038
2.046
2.263
0.447
2.038
1.740
39
164.6
Enterprise value₺M
93.89
95.38
93.84
99.36
95.62
89.72
84.29
79.52
91.03
104.6
467.6
1.82%
0.78%
72
206.2
LT debt₺M
282.4
259.1
236.8
230.9
213.8
218.6
213.5
220.8
207.2
175.5
51.95
(3.87%)
(4.08%)
8
Revenue
₺363.5M
6.78%
1.00×
Cost of revenue
₺254.4M
6.78%
1.00×
Operating expenses
₺43.68M
6.78%
1.00×
Property and equipment
15.73%
Spread over hurdle
(20.41%)