384.3
Revenue₺M
347.1
369.3
404.1
443.6
471.1
521.2
559.5
604.7
652.5
705.2
411.7
8.40%
8.08%
57
27.81
Revenue growth%
18.38
20.61
21.41
23.14
25.96
24.81
25.49
26.43
28.23
30.18
5.87
26.43
25.15
76
2.66
Gross margin%
13.38
12.27
10.46
12.49
11.93
10.75
9.37
8.15
5.47
6.33
7.68
8.15
10.60
66
9.49
Operating margin%
24.46
25.88
25.81
26.90
24.66
23.52
25.63
25.10
23.75
26.72
18.29
25.10
25.37
43
23.04
Net margin%
13.85
12.49
14.10
11.62
9.04
7.15
5.94
6.40
8.14
9.09
12.91
7.15
9.07
26
33.92
P/E ratio (avg)x
28.70
28.95
32.70
37.32
38.52
39.41
36.64
35.09
38.31
44.08
10.12
38.31
36.98
25
20.94
EV/EBITx
33.84
32.27
33.86
37.87
34.00
38.05
40.41
41.44
42.05
40.12
21.00
40.41
37.96
68
5.97
FCF yield (avg)%
9.04
6.59
5.01
6.65
8.35
6.19
3.59
5.15
5.06
5.65
6.31
5.15
5.92
49
24.17
FCF margin%
10.94
10.13
9.69
7.39
5.64
6.30
5.97
4.17
1.77
0.40
19.44
4.17
6.13
63
0.320
FCF / Net incomex
0.617
0.669
0.630
0.710
0.679
0.642
0.686
0.743
0.807
0.877
0.586
0.743
0.682
73
3.19
ROIC%
25.15
25.77
26.54
27.82
29.32
29.65
29.62
27.86
30.71
33.15
26.25
29.65
28.59
75
9.48
Return on equity%
18.25
18.43
16.96
16.33
15.04
15.50
16.22
13.76
11.51
8.75
8.20
13.76
15.86
42
12.36
Return on assets%
7.10
4.81
3.18
2.67
2.75
2.03
2.16
0.40
0.40
2.26
11.47
2.03
2.46
89
0.09
EPS₺
0.12
0.11
0.12
0.10
0.10
0.09
0.08
0.07
0.07
0.08
0.10
(4.55%)
(4.51%)
—
23.66
EPS growth%
14.99
15.20
18.08
18.32
16.42
14.39
14.12
14.07
12.42
15.20
18.88
14.12
15.10
71
0.03
Bookvalue per sh₺
0.06
0.06
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.05
0.09
(5.97%)
(1.49%)
—
0.10
FCF per share₺
0.08
0.07
0.08
0.08
0.07
0.06
0.05
0.05
0.04
0.04
0.11
(7.78%)
(6.90%)
—
0.07
Dividend per sh₺
0.08
0.09
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.11
0.70%
(0.71%)
—
20.66
Div yield (avg)%
22.17
19.90
18.59
18.38
19.01
22.00
20.98
21.91
20.13
22.31
23.62
21.91
20.56
9
7.00
Payout ratio%
15.95
18.29
20.88
23.11
24.50
25.20
28.04
27.33
26.71
25.13
26.18
26.71
24.81
64
2.341
Shares (diluted)B
3.216
3.248
3.245
3.509
3.710
4.025
4.005
4.178
4.325
4.607
2.413
4.43%
4.62%
54
2.73
Buyback yield%
3.14
5.92
3.66
6.56
7.04
4.33
3.55
5.28
5.95
5.19
10.79
5.19
5.23
51
0.630
D/E ratiox
1.260
1.499
1.621
1.746
2.086
2.193
2.117
2.035
2.266
2.640
1.270
2.193
2.061
53
30.64
Enterprise value₺M
186.9
194.9
211.2
217.6
232.8
229.8
252.1
260.4
258.6
283.3
557.8
4.01%
4.98%
74
434.4
LT debt₺M
346.9
349.4
365.1
382.7
392.6
355.0
345.2
355.0
391.2
406.5
273.4
0.70%
2.22%
67
Revenue
₺705.2M
8.08%
1.00×
Cost of revenue
₺355.9M
8.39%
1.03×
Operating expenses
₺148.3M
7.46%
0.94×
Cash and investments
16.01%
Spread over hurdle
(3.58%)