60.00
Revenue₺M
147.9
153.1
162.0
172.2
175.7
184.1
190.8
198.0
208.0
219.9
62.23
4.59%
4.42%
77
23.40
Revenue growth%
21.08
23.81
22.20
23.03
23.49
24.31
25.03
26.30
25.60
24.91
17.28
25.03
24.06
29
8.76
Gross margin%
24.23
24.44
26.54
26.49
24.38
24.76
24.18
24.67
25.95
26.23
23.97
24.76
24.72
45
28.09
Operating margin%
17.58
18.69
20.63
22.81
21.04
18.59
18.63
18.17
19.21
20.69
4.04
18.63
18.95
21
24.25
Net margin%
0.40
1.23
4.22
2.87
3.19
3.24
2.26
3.96
5.74
8.44
13.72
3.96
3.21
34
28.35
P/E ratio (avg)x
4.194
3.894
3.870
4.167
3.628
3.815
4.027
3.879
3.548
3.842
35.45
3.842
3.875
34
18.03
EV/EBITx
24.86
23.42
21.14
19.51
22.06
22.41
21.68
21.31
22.04
21.46
12.51
21.68
21.86
35
4.84
FCF yield (avg)%
21.33
20.76
21.46
21.89
19.13
16.30
19.03
17.35
18.02
18.52
20.01
18.02
19.08
59
20.38
FCF margin%
19.71
17.34
15.74
18.19
20.91
22.74
23.13
22.61
21.41
23.10
17.51
22.74
21.16
87
0.287
FCF / Net incomex
0.229
0.227
0.228
0.211
0.207
0.210
0.218
0.222
0.234
0.236
0.114
0.222
0.224
83
2.70
ROIC%
9.52
12.02
11.31
13.98
16.00
15.34
13.55
15.49
14.29
15.76
22.71
15.34
14.14
92
20.93
Return on equity%
12.93
13.33
10.71
8.12
9.05
6.16
7.90
7.97
9.53
9.61
2.61
7.97
9.29
30
14.74
Return on assets%
20.47
17.77
16.07
14.63
15.72
15.99
18.29
17.34
18.98
20.30
14.35
18.29
17.55
51
0.16
EPS₺
0.99
0.96
1.04
1.15
1.21
1.13
1.14
1.18
1.18
1.25
0.18
0.70%
3.20%
—
16.77
EPS growth%
5.06
2.90
3.48
5.39
7.25
9.94
11.93
10.55
11.07
12.51
18.46
11.07
8.60
32
0.59
Bookvalue per sh₺
0.60
0.56
0.60
0.61
0.58
0.53
0.48
0.55
0.50
0.52
0.33
(1.95%)
(0.73%)
—
0.25
FCF per share₺
0.17
0.19
0.17
0.17
0.19
0.18
0.20
0.20
0.18
0.16
0.50
(2.72%)
(0.19%)
—
0.36
Dividend per sh₺
0.78
0.89
1.03
1.05
1.12
1.21
1.16
1.24
1.37
1.42
0.27
5.00%
7.85%
—
29.34
Div yield (avg)%
34.50
37.39
37.55
38.43
40.95
37.99
37.79
38.64
36.11
37.67
26.66
37.79
37.73
60
21.07
Payout ratio%
12.73
14.76
16.16
18.77
21.45
19.29
19.62
17.55
17.24
16.07
8.51
17.55
17.40
20
137.4
Shares (diluted)M
209.7
201.4
202.9
213.3
209.0
239.9
233.7
252.6
235.6
249.2
136.5
3.59%
2.13%
29
23.09
Buyback yield%
22.43
20.17
18.84
19.45
16.80
16.91
14.67
14.77
14.51
11.94
13.11
14.67
16.85
62
1.588
D/E ratiox
0.777
0.781
0.905
0.982
0.979
1.038
1.239
1.378
1.623
1.750
1.051
1.378
1.010
59
168.8
Enterprise value₺M
87.01
103.9
118.3
134.3
148.3
149.6
153.7
181.0
210.1
241.5
122.7
10.24%
12.43%
77
7.631
LT debt₺M
59.24
58.81
64.01
66.48
78.80
87.50
97.31
110.6
113.5
119.5
12.07
8.68%
8.61%
43
Revenue
₺219.9M
4.42%
1.00×
Cost of revenue
₺152.7M
4.84%
1.04×
Operating expenses
₺48.99M
3.91%
0.95×
Property and equipment
15.96%
Cash and investments
14.75%
Spread over hurdle
(17.99%)