332.7
Revenue₺M
442.4
466.2
490.3
518.9
550.0
581.5
624.0
678.8
714.6
761.5
344.1
6.72%
6.08%
71
24.93
Revenue growth%
0.40
0.40
0.40
3.29
2.07
0.40
0.40
2.54
0.68
1.81
17.12
0.68
0.54
51
14.04
Gross margin%
8.39
8.44
8.48
6.80
9.50
7.99
6.07
7.52
8.30
9.73
29.03
7.99
8.35
30
21.89
Operating margin%
3.98
1.97
1.45
0.40
1.75
2.24
4.52
5.39
8.33
8.15
29.71
5.39
3.11
16
20.97
Net margin%
13.45
12.63
10.30
9.00
7.47
8.43
6.98
5.21
5.25
7.80
9.14
6.98
8.12
52
33.90
P/E ratio (avg)x
26.63
24.58
25.59
25.85
22.45
21.46
20.52
18.42
17.65
15.79
9.260
18.42
21.96
14
25.65
EV/EBITx
23.17
24.00
24.49
29.33
28.71
33.97
34.83
37.83
37.83
40.75
18.30
37.83
31.65
54
17.21
FCF yield (avg)%
6.58
4.02
5.94
4.42
1.77
2.06
1.81
4.32
2.96
4.26
28.66
2.96
4.14
17
28.79
FCF margin%
18.30
18.49
16.82
15.76
18.07
15.46
18.37
15.54
13.58
16.42
9.04
15.54
16.62
27
0.274
FCF / Net incomex
1.019
0.970
1.002
0.900
0.768
0.662
0.663
0.601
0.609
0.657
1.029
0.657
0.716
54
23.71
ROIC%
17.00
19.66
18.52
17.48
14.73
15.56
18.23
15.35
16.65
19.37
19.86
16.65
17.24
25
13.70
Return on equity%
29.29
28.94
26.68
24.44
25.85
27.95
25.80
23.66
21.68
20.00
28.50
23.66
25.82
68
3.56
Return on assets%
17.60
16.32
15.96
16.08
16.23
15.20
15.41
17.16
17.94
20.23
14.87
17.16
16.28
13
1.33
EPS₺
1.63
1.81
1.89
2.09
2.01
2.19
2.07
1.93
1.74
1.61
1.49
(4.39%)
(0.15%)
—
8.08
EPS growth%
31.50
33.34
30.82
30.60
28.07
30.16
30.72
32.68
33.96
35.75
17.32
32.68
31.16
48
0.53
Bookvalue per sh₺
0.66
0.68
0.69
0.77
0.90
1.06
1.06
1.17
1.29
1.38
1.05
8.90%
8.49%
—
1.26
FCF per share₺
1.39
1.60
1.61
1.85
1.88
1.94
2.07
2.17
2.51
2.73
1.49
7.71%
6.74%
—
1.12
Dividend per sh₺
1.05
1.00
1.03
0.97
1.06
1.11
1.16
1.22
1.21
1.23
1.31
3.09%
2.10%
—
20.02
Div yield (avg)%
2.13
2.08
0.72
1.61
0.40
0.40
1.61
0.92
0.40
0.40
16.95
0.40
0.82
91
12.28
Payout ratio%
26.19
24.64
23.25
20.65
19.19
21.74
21.53
24.29
26.93
28.52
11.53
24.29
23.77
15
170.7
Shares (diluted)M
155.1
156.0
137.4
149.4
140.7
143.4
123.7
124.0
128.3
112.2
163.0
(4.44%)
(3.84%)
29
29.92
Buyback yield%
3.85
5.34
2.68
1.74
3.14
3.09
5.96
5.57
3.92
1.82
19.95
3.92
3.49
11
0.185
D/E ratiox
2.845
3.230
3.083
2.955
3.491
3.774
3.666
3.924
4.262
4.844
0.160
3.924
3.578
45
234.8
Enterprise value₺M
355.4
357.0
353.6
320.3
285.8
319.0
318.9
309.2
313.8
288.0
177.9
0.16%
(3.19%)
92
0.145
LT debt₺B
0.564
0.594
0.682
0.657
0.631
0.698
0.830
0.915
0.993
1.013
0.058
9.93%
5.58%
16
Revenue
₺761.5M
6.08%
1.00×
Cost of revenue
₺533.0M
6.08%
1.00×
Operating expenses
₺160.7M
6.20%
1.01×
Property and equipment
18.51%
Spread over hurdle
(23.71%)