82.00
Revenue₺M
241.8
264.2
288.3
311.2
335.6
353.8
372.6
405.6
437.1
467.4
87.56
6.85%
7.70%
79
20.33
Revenue growth%
21.21
23.20
23.59
23.39
22.35
22.86
20.50
21.52
21.11
18.13
23.47
21.11
21.93
78
25.46
Gross margin%
13.89
12.72
12.37
10.72
10.22
12.98
15.73
15.55
13.26
13.42
28.76
13.42
13.12
79
8.43
Operating margin%
0.40
2.22
4.90
6.65
8.35
7.11
5.50
6.85
8.32
9.75
3.36
7.11
6.75
33
2.51
Net margin%
7.44
6.21
4.59
6.64
9.14
11.94
13.47
13.65
12.66
14.44
7.12
13.47
10.54
77
6.858
P/E ratio (avg)x
16.67
16.60
16.47
14.32
14.85
14.88
14.27
12.52
11.76
10.23
37.48
12.52
14.59
61
35.28
EV/EBITx
6.312
5.851
5.626
4.923
5.295
5.306
5.630
5.333
4.615
4.338
19.27
5.306
5.319
66
10.12
FCF yield (avg)%
6.51
4.52
6.79
7.86
7.07
9.61
11.08
11.22
9.12
11.20
15.53
11.08
8.49
69
11.29
FCF margin%
0.55
3.29
3.24
5.36
5.32
2.62
0.58
1.85
3.84
1.96
9.15
1.96
2.93
17
1.154
FCF / Net incomex
0.613
0.604
0.598
0.549
0.570
0.580
0.543
0.555
0.590
0.634
0.680
0.580
0.585
58
24.24
ROIC%
24.81
23.61
21.71
22.81
22.01
19.41
17.18
17.24
20.07
20.96
3.94
19.41
21.33
91
14.63
Return on equity%
12.14
10.99
12.66
11.26
13.57
12.55
9.85
9.47
10.57
12.77
25.88
10.57
11.70
54
19.33
Return on assets%
24.73
21.73
21.87
21.10
23.49
26.07
23.73
25.12
24.16
22.00
18.74
24.16
23.61
54
21.01
EPS₺
7.43
7.29
6.95
6.11
6.41
6.01
6.43
6.68
6.15
6.51
22.14
0.31%
(1.97%)
—
8.91
EPS growth%
26.88
24.11
21.20
19.40
22.14
20.87
19.98
22.20
21.83
23.77
4.50
21.83
21.98
52
8.60
Bookvalue per sh₺
27.09
28.72
31.46
32.23
37.67
41.34
44.53
49.98
53.09
52.09
14.13
6.70%
8.75%
—
18.29
FCF per share₺
14.90
15.98
15.00
13.08
13.56
13.58
14.59
12.81
11.28
11.75
19.55
(2.82%)
(3.18%)
—
7.22
Dividend per sh₺
25.58
27.59
27.27
27.76
31.10
37.81
39.60
41.31
44.82
50.98
18.20
10.39%
7.64%
—
22.87
Div yield (avg)%
22.17
19.20
18.55
18.47
19.88
18.35
15.55
17.45
16.79
19.64
5.32
17.45
18.51
18
28.56
Payout ratio%
25.24
25.45
25.43
27.70
25.92
24.08
26.87
26.95
27.64
25.14
3.80
26.87
25.69
69
7.154
Shares (diluted)M
6.966
7.744
8.632
8.259
9.183
10.68
11.25
12.28
13.38
12.92
7.316
7.07%
6.35%
41
10.87
Buyback yield%
16.80
15.31
15.61
16.72
18.46
16.32
17.48
17.54
16.90
14.60
23.00
16.90
16.76
51
1.437
D/E ratiox
2.327
2.660
2.712
2.826
2.905
3.013
2.854
2.727
2.942
2.824
1.226
2.854
2.825
10
167.3
Enterprise value₺M
363.2
395.3
413.8
379.9
363.2
349.1
358.5
338.5
312.6
331.4
192.8
(1.82%)
(1.57%)
27
456.1
LT debt₺M
514.4
527.3
557.6
618.4
651.0
631.2
618.2
622.1
633.6
627.7
311.3
(0.73%)
3.00%
39
Revenue
₺467.4M
7.70%
1.00×
Cost of revenue
₺282.3M
7.72%
1.00×
Operating expenses
₺94.94M
7.54%
0.99×
Cash and investments
19.31%
Goodwill & intangibles
14.61%
Spread over hurdle
(2.90%)