141.3
Revenue₺M
137.0
151.4
164.3
177.0
191.8
211.4
225.1
247.4
267.0
289.7
150.0
8.60%
8.83%
13
22.60
Revenue growth%
16.07
17.93
19.18
16.81
18.99
20.44
22.08
22.51
22.54
21.25
21.11
22.08
19.81
72
22.49
Gross margin%
15.70
17.02
16.07
16.48
19.22
16.73
15.82
16.79
15.36
14.11
29.91
15.82
16.27
51
24.42
Operating margin%
11.46
11.83
9.08
10.88
8.56
8.34
9.50
11.89
13.66
15.40
26.43
11.89
11.17
42
5.43
Net margin%
14.70
12.86
9.92
12.22
11.67
12.28
12.72
10.73
8.23
11.07
12.25
11.07
11.95
57
14.42
P/E ratio (avg)x
6.826
7.423
7.083
6.650
6.987
7.821
7.248
7.980
8.801
8.578
37.90
7.980
7.336
72
23.78
EV/EBITx
22.90
22.37
19.74
17.23
17.64
16.57
17.70
18.07
17.51
17.71
25.12
17.70
17.71
8
22.56
FCF yield (avg)%
15.77
15.56
17.52
18.03
15.88
16.87
17.74
15.72
17.25
19.46
21.09
17.25
17.06
78
5.91
FCF margin%
18.77
19.11
17.47
16.37
18.59
21.55
21.52
20.01
19.09
19.10
17.83
20.01
19.10
66
1.461
FCF / Net incomex
0.738
0.726
0.703
0.643
0.704
0.737
0.816
0.875
0.935
0.863
0.471
0.863
0.738
64
6.11
ROIC%
26.26
28.63
30.37
29.87
31.98
29.37
30.57
31.65
34.49
33.89
20.58
31.65
30.47
83
15.04
Return on equity%
3.89
4.76
2.59
0.40
2.87
0.40
0.40
2.19
4.83
2.69
28.73
2.19
2.64
42
12.86
Return on assets%
5.90
3.78
0.81
3.36
1.59
0.59
0.40
2.39
3.29
0.40
25.27
0.59
1.99
27
0.81
EPS₺
0.62
0.61
0.71
0.67
0.72
0.70
0.74
0.72
0.78
0.73
0.88
0.38%
1.48%
—
4.70
EPS growth%
5.21
6.99
7.32
4.55
2.58
0.40
0.95
0.40
2.82
3.79
22.04
0.95
3.30
70
0.75
Bookvalue per sh₺
0.72
0.76
0.70
0.70
0.63
0.63
0.62
0.63
0.54
0.48
0.28
(5.14%)
(5.16%)
—
1.03
FCF per share₺
0.55
0.60
0.62
0.62
0.63
0.60
0.62
0.59
0.54
0.53
0.99
(3.25%)
(0.67%)
—
0.75
Dividend per sh₺
0.38
0.42
0.51
0.53
0.60
0.63
0.66
0.67
0.66
0.65
0.84
1.53%
6.00%
—
19.71
Div yield (avg)%
9.87
10.36
12.83
10.99
8.35
7.83
7.52
7.82
6.48
8.63
18.34
7.82
8.49
35
27.42
Payout ratio%
7.17
4.47
6.22
6.26
7.54
8.85
8.35
5.53
6.35
5.96
17.99
6.35
6.30
20
0.263
Shares (diluted)B
0.486
0.524
0.625
0.725
0.766
0.807
0.934
1.115
1.254
1.397
0.267
12.78%
12.80%
59
3.88
Buyback yield%
10.59
12.20
11.62
12.99
14.22
14.26
12.86
13.91
15.65
12.75
24.56
13.91
12.93
10
1.192
D/E ratiox
0.988
1.037
1.039
1.020
1.058
1.149
1.166
1.300
1.379
1.334
0.683
1.300
1.104
13
175.7
Enterprise value₺M
304.6
282.6
296.7
342.5
388.0
380.9
420.7
412.7
460.6
509.9
271.4
5.62%
5.32%
92
170.9
LT debt₺M
325.2
326.4
329.6
338.2
372.0
368.2
381.4
364.7
347.3
397.7
130.2
1.34%
1.59%
15
Revenue
₺289.7M
8.83%
1.00×
Cost of revenue
₺147.1M
8.38%
0.96×
Operating expenses
₺61.03M
9.07%
1.02×
Cash and investments
15.40%
Spread over hurdle
(13.86%)