281.3
Revenue₺M
217.9
225.0
238.3
247.0
261.5
273.7
284.9
294.2
303.7
314.8
298.6
3.78%
4.01%
47
12.58
Revenue growth%
7.94
8.56
10.21
12.85
13.36
10.65
11.78
13.64
14.34
16.36
10.08
13.64
12.31
20
27.90
Gross margin%
22.59
25.01
27.39
24.86
22.95
22.46
21.87
23.11
24.13
26.78
28.63
23.11
23.62
13
7.16
Operating margin%
7.96
8.50
10.94
12.85
11.46
9.94
10.41
10.08
11.02
13.44
17.46
10.41
10.67
54
26.08
Net margin%
18.28
17.25
20.14
21.67
24.37
26.52
29.32
27.29
28.55
28.03
23.64
28.03
25.45
65
21.46
P/E ratio (avg)x
21.28
23.27
25.13
26.03
27.76
27.74
28.57
27.14
26.17
24.83
37.48
27.14
26.10
79
7.740
EV/EBITx
43.50
48.07
47.43
48.83
53.29
51.48
49.30
53.99
56.78
60.67
23.42
53.99
50.39
9
11.61
FCF yield (avg)%
25.76
26.83
26.69
25.30
23.78
24.88
25.39
22.84
21.74
21.90
14.07
22.84
25.09
33
2.24
FCF margin%
1.16
3.24
0.73
0.40
0.40
3.26
3.68
6.49
8.43
9.09
14.48
6.49
3.25
72
1.362
FCF / Net incomex
1.450
1.542
1.686
1.985
2.064
2.064
2.209
2.200
2.282
2.259
1.116
2.209
2.064
15
16.80
ROIC%
26.90
27.76
25.56
23.97
24.10
24.76
25.49
27.66
28.83
26.29
15.79
26.29
25.93
65
24.04
Return on equity%
23.97
25.28
22.30
19.58
17.55
17.98
16.80
19.31
19.18
17.57
18.97
17.98
19.24
24
10.09
Return on assets%
15.19
16.66
18.69
16.76
16.79
16.29
15.23
16.11
15.06
12.41
11.04
15.23
16.20
88
3.82
EPS₺
3.26
3.02
3.40
3.24
3.42
3.78
3.60
3.48
3.23
3.55
4.19
0.76%
0.89%
—
2.44
EPS growth%
6.80
4.50
6.53
7.16
5.21
4.38
3.20
5.04
7.90
9.77
23.18
5.04
5.87
67
2.79
Bookvalue per sh₺
1.81
1.95
1.81
2.00
2.16
2.26
2.44
2.45
2.19
2.40
3.46
2.08%
3.39%
—
5.57
FCF per share₺
5.77
6.25
6.17
6.23
6.76
6.83
6.98
6.92
7.38
8.53
0.94
4.77%
5.17%
—
3.87
Dividend per sh₺
1.42
1.44
1.48
1.58
1.58
1.50
1.38
1.31
1.25
1.24
1.07
(4.85%)
(0.81%)
—
2.35
Div yield (avg)%
13.61
10.75
11.79
9.78
7.94
7.13
5.29
4.88
4.40
3.19
14.74
4.88
7.54
32
16.00
Payout ratio%
18.97
16.96
15.91
13.28
11.17
9.59
12.14
10.68
7.90
5.67
9.41
9.59
11.65
82
56.11
Shares (diluted)M
51.53
54.15
53.89
52.06
49.32
46.18
47.11
49.95
44.77
46.11
55.57
(1.33%)
(1.62%)
8
16.18
Buyback yield%
15.97
18.25
17.31
18.69
16.42
17.53
16.80
16.68
17.32
18.20
25.39
17.32
17.31
94
1.474
D/E ratiox
1.632
1.895
1.871
2.102
2.203
2.059
2.115
2.125
2.395
2.230
1.272
2.125
2.109
50
39.86
Enterprise value₺M
127.7
112.9
103.4
104.9
90.38
79.64
72.90
66.85
64.12
67.11
210.8
(5.78%)
(6.90%)
78
83.88
LT debt₺M
427.5
501.6
491.6
556.5
637.0
657.6
646.8
623.2
655.7
695.1
252.2
1.76%
5.25%
34
Revenue
₺314.8M
4.01%
1.00×
Cost of revenue
₺215.1M
3.83%
0.98×
Operating expenses
₺49.07M
4.12%
1.01×
Cash and investments
15.72%
Spread over hurdle
(19.74%)