16.59
Revenue₺M
117.2
125.3
129.5
134.8
140.9
148.0
159.2
168.7
179.3
188.2
17.66
5.96%
5.46%
94
11.90
Revenue growth%
2.12
4.25
2.57
0.75
2.00
0.40
0.40
0.40
0.40
0.80
16.26
0.40
0.77
19
7.10
Gross margin%
14.84
14.16
12.14
14.24
14.12
15.66
16.90
16.70
19.01
18.02
17.14
16.90
15.25
34
2.46
Operating margin%
16.02
18.59
18.25
19.48
18.11
20.42
19.92
20.70
21.85
23.21
16.36
20.70
19.70
63
12.99
Net margin%
14.31
12.34
11.66
13.92
13.33
15.64
14.76
12.64
14.55
11.85
18.78
14.55
13.63
15
28.31
P/E ratio (avg)x
4.577
4.184
3.874
3.889
4.145
4.045
4.231
4.281
4.095
4.171
10.85
4.171
4.158
62
23.50
EV/EBITx
26.43
25.49
28.30
26.54
30.78
31.08
35.05
38.78
36.05
37.26
10.76
36.05
30.93
30
8.50
FCF yield (avg)%
12.43
11.72
10.92
10.21
11.64
11.26
11.02
12.77
9.87
9.68
27.31
11.02
11.14
70
24.81
FCF margin%
15.67
12.71
12.43
11.38
9.15
6.97
6.86
6.31
8.74
8.87
27.12
6.97
9.01
50
0.664
FCF / Net incomex
0.810
0.750
0.847
0.877
0.787
0.822
0.754
0.768
0.746
0.703
1.388
0.754
0.778
15
15.89
ROIC%
15.68
17.50
16.14
14.92
13.67
11.50
12.11
13.23
11.56
12.60
16.64
12.11
13.45
20
21.26
Return on equity%
25.74
24.09
21.10
22.78
19.80
21.73
24.55
24.07
24.00
24.52
16.67
24.07
24.04
45
24.50
Return on assets%
20.94
23.87
21.71
19.74
16.87
19.32
20.09
19.49
20.75
23.65
5.91
20.09
20.42
6
0.11
EPS₺
0.09
0.10
0.10
0.12
0.12
0.12
0.12
0.12
0.12
0.14
0.13
3.61%
5.39%
—
26.42
EPS growth%
17.84
15.05
14.93
12.75
14.32
12.35
14.27
13.37
15.51
16.94
16.62
14.27
14.62
69
0.08
Bookvalue per sh₺
0.11
0.11
0.11
0.10
0.09
0.07
0.07
0.07
0.06
0.06
0.07
(7.26%)
(7.08%)
—
0.07
FCF per share₺
0.22
0.20
0.23
0.24
0.22
0.21
0.20
0.21
0.23
0.25
0.13
2.08%
2.53%
—
0.04
Dividend per sh₺
0.09
0.11
0.11
0.12
0.14
0.16
0.18
0.21
0.21
0.22
0.15
8.65%
9.35%
—
3.96
Div yield (avg)%
18.61
18.88
20.01
21.25
20.64
20.11
18.99
17.11
14.63
15.90
17.72
17.11
18.93
33
25.72
Payout ratio%
21.33
22.32
23.27
20.62
19.38
18.25
15.69
15.53
18.42
17.50
2.15
17.50
18.90
84
776.7
Shares (diluted)M
919.3
891.1
843.2
806.3
779.1
759.8
824.0
815.3
747.4
768.3
791.0
(0.28%)
(0.70%)
8
22.39
Buyback yield%
1.36
3.61
1.35
0.40
1.44
1.63
0.40
0.40
1.70
4.30
16.40
1.63
1.40
65
0.930
D/E ratiox
2.343
2.323
2.559
2.566
2.979
3.112
3.514
3.511
3.931
4.171
0.590
3.514
3.046
62
102.6
Enterprise value₺M
214.8
216.1
234.2
215.9
230.3
215.6
205.4
204.9
232.6
235.5
235.3
0.44%
1.44%
66
123.2
LT debt₺M
212.1
246.4
239.7
232.4
269.7
263.6
269.0
289.4
333.1
357.0
140.7
5.77%
7.03%
54
Revenue
₺188.2M
5.46%
1.00×
Cost of revenue
₺80.58M
5.40%
0.99×
Operating expenses
₺43.47M
5.59%
1.01×
Cash and investments
18.05%
Spread over hurdle
14.62%