39.18
Revenue₺M
360.4
379.1
398.7
417.9
442.9
459.3
486.2
501.3
518.6
551.2
42.32
4.47%
4.79%
80
18.68
Revenue growth%
16.47
19.35
21.99
20.11
21.70
18.75
19.50
18.31
19.93
19.93
10.35
19.50
19.71
54
21.87
Gross margin%
11.19
11.07
9.97
11.69
11.19
9.95
8.74
10.19
10.85
11.62
28.46
10.19
10.96
51
12.45
Operating margin%
9.76
9.86
8.33
5.39
6.83
4.03
4.07
3.31
1.04
2.22
2.31
3.31
4.73
6
22.93
Net margin%
29.95
29.80
29.56
29.72
29.23
31.00
28.49
25.71
24.65
21.92
16.92
25.71
29.39
90
12.45
P/E ratio (avg)x
12.45
12.24
11.70
11.61
11.32
10.70
10.36
10.13
10.18
9.816
24.03
10.18
11.01
43
11.20
EV/EBITx
15.62
17.67
18.16
17.78
17.80
18.53
17.48
18.54
17.00
18.87
17.58
18.53
17.79
86
23.08
FCF yield (avg)%
31.59
29.55
31.87
30.17
28.61
25.98
25.91
28.37
28.79
28.10
7.98
28.10
28.70
92
10.53
FCF margin%
2.33
0.77
0.40
0.40
0.40
0.40
0.40
1.95
0.40
2.25
15.71
0.40
0.40
36
0.958
FCF / Net incomex
0.336
0.348
0.389
0.391
0.404
0.398
0.454
0.513
0.549
0.620
1.113
0.513
0.401
61
14.55
ROIC%
21.40
20.50
20.26
19.12
19.73
21.35
22.84
24.73
23.61
25.19
12.36
23.61
21.37
61
3.06
Return on equity%
23.82
26.65
27.19
27.02
27.30
27.16
29.48
32.09
29.86
32.36
27.46
29.86
27.24
55
6.31
Return on assets%
1.14
0.40
2.27
4.29
6.73
7.65
7.71
9.70
10.09
9.88
21.28
9.70
7.19
12
1.78
EPS₺
3.90
3.58
3.62
3.42
3.94
3.79
4.26
4.68
4.77
5.15
1.86
5.53%
4.19%
—
14.48
EPS growth%
2.37
0.40
1.46
4.19
5.33
6.77
9.35
10.71
9.13
10.64
12.22
9.35
6.05
39
1.12
Bookvalue per sh₺
1.47
1.50
1.62
1.48
1.35
1.32
1.30
1.20
1.12
1.20
1.22
(2.35%)
(1.94%)
—
1.77
FCF per share₺
3.26
3.44
4.04
4.11
4.15
4.56
4.41
5.02
5.45
5.22
1.41
4.69%
5.97%
—
1.02
Dividend per sh₺
1.05
0.90
0.84
0.90
0.98
1.01
0.87
0.77
0.68
0.60
1.56
(9.43%)
(6.12%)
—
17.05
Div yield (avg)%
11.19
13.97
16.84
17.67
16.91
17.13
15.99
15.14
13.55
11.97
10.75
15.14
15.57
34
5.28
Payout ratio%
5.22
3.32
0.55
2.88
1.98
4.85
7.53
8.01
8.29
10.80
2.60
8.01
5.04
27
86.04
Shares (diluted)M
122.7
117.7
116.0
113.1
125.5
137.9
157.6
173.9
182.5
181.2
81.58
7.62%
5.33%
71
14.06
Buyback yield%
29.15
32.12
31.81
32.24
33.52
33.04
35.60
37.78
35.68
36.82
7.86
35.68
33.28
86
1.339
D/E ratiox
1.663
1.464
1.592
1.652
1.546
1.550
1.572
1.514
1.529
1.500
0.543
1.529
1.548
54
381.3
Enterprise value₺M
565.0
560.0
571.3
560.1
634.2
676.1
744.7
756.2
703.6
806.4
357.6
4.92%
4.39%
88
294.9
LT debt₺M
463.5
447.7
463.5
422.0
447.0
416.6
462.4
499.9
559.8
577.3
318.2
5.25%
2.67%
38
Revenue
₺551.2M
4.79%
1.00×
Cost of revenue
₺370.4M
4.48%
0.97×
Operating expenses
₺62.23M
6.27%
1.15×
Property and equipment
17.34%
Goodwill & intangibles
15.71%
Spread over hurdle
(23.23%)