68.98
Revenue₺M
77.29
83.24
90.09
97.70
104.3
111.6
119.4
127.6
135.5
145.9
76.29
6.95%
7.47%
27
8.49
Revenue growth%
26.42
28.38
28.27
27.64
26.63
25.95
28.33
25.71
28.36
29.34
27.06
28.33
27.95
27
23.73
Gross margin%
5.10
4.50
4.62
7.19
6.01
4.49
6.11
7.85
10.17
9.88
10.97
7.85
6.06
44
12.18
Operating margin%
23.28
25.91
24.50
21.85
19.99
20.92
21.24
19.84
18.56
17.40
21.01
19.84
21.08
53
25.76
Net margin%
19.60
20.56
22.31
20.01
18.44
18.89
16.31
18.20
17.83
19.81
3.51
18.20
19.24
50
29.72
P/E ratio (avg)x
22.41
24.39
23.16
22.33
23.93
25.68
27.09
27.55
27.64
30.56
33.07
27.55
25.04
92
7.277
EV/EBITx
5.665
6.186
6.097
6.015
6.139
6.500
6.625
7.044
6.849
7.675
19.30
6.849
6.343
33
6.12
FCF yield (avg)%
19.28
20.54
18.49
17.64
15.29
17.75
15.13
15.87
17.98
19.44
21.89
17.75
17.87
79
17.62
FCF margin%
26.12
24.66
25.52
23.70
23.59
23.50
25.98
26.40
26.66
28.37
26.43
26.40
25.75
68
1.344
FCF / Net incomex
1.096
1.168
1.232
1.117
0.988
0.925
0.911
0.899
0.843
0.775
0.505
0.899
0.956
83
14.69
ROIC%
26.49
25.97
28.35
28.69
31.46
32.66
30.52
27.88
30.05
30.90
7.65
30.52
29.37
11
25.07
Return on equity%
20.89
18.59
18.62
16.24
17.94
15.18
17.08
19.45
21.73
20.17
22.91
19.45
18.60
73
15.49
Return on assets%
0.53
0.92
0.40
0.40
0.40
0.40
1.19
0.40
2.00
0.40
5.47
0.40
0.40
55
0.93
EPS₺
1.21
1.21
1.44
1.59
1.81
2.18
2.42
2.80
3.00
3.51
1.01
14.22%
12.46%
—
25.67
EPS growth%
27.43
26.70
24.66
25.03
23.56
26.07
28.45
26.87
28.70
31.52
12.75
28.45
26.79
11
0.68
Bookvalue per sh₺
0.59
0.57
0.61
0.64
0.68
0.69
0.64
0.59
0.57
0.54
0.30
(4.54%)
(0.35%)
—
0.82
FCF per share₺
0.40
0.44
0.50
0.54
0.54
0.63
0.64
0.65
0.68
0.65
1.06
3.70%
5.32%
—
0.54
Dividend per sh₺
0.27
0.25
0.24
0.27
0.29
0.27
0.28
0.32
0.33
0.38
0.20
5.58%
3.46%
—
17.81
Div yield (avg)%
8.97
8.97
6.23
4.97
4.85
2.88
4.79
5.02
4.21
2.87
26.36
4.21
4.91
87
29.00
Payout ratio%
19.49
21.20
18.54
20.14
18.24
20.61
22.86
21.21
21.57
20.65
8.86
21.21
20.63
46
86.72
Shares (diluted)M
91.49
104.9
99.84
115.7
122.8
141.9
143.3
151.6
160.5
159.3
90.65
5.34%
5.35%
64
16.50
Buyback yield%
3.33
4.37
6.51
7.50
5.68
6.29
4.69
6.96
7.88
6.18
2.48
6.29
6.24
62
0.452
D/E ratiox
2.142
2.174
2.202
2.451
2.422
2.666
2.896
3.147
2.975
2.877
0.443
2.896
2.558
59
13.02
Enterprise value₺M
17.81
20.00
20.72
19.78
19.82
21.26
21.41
22.42
22.26
25.12
66.32
4.86%
3.80%
5
113.9
LT debt₺M
57.34
59.29
61.41
61.89
55.65
58.60
58.80
54.40
56.52
60.44
94.96
1.66%
(0.72%)
9
Revenue
₺145.9M
7.47%
1.00×
Cost of revenue
₺77.66M
7.39%
0.99×
Operating expenses
₺19.85M
7.65%
1.02×
Property and equipment
20.50%
Cash and investments
13.20%
Spread over hurdle
(18.59%)