180.7
Revenue₺M
202.5
219.8
234.2
256.0
282.0
298.8
327.1
359.3
384.4
409.8
194.0
7.76%
8.30%
81
20.43
Revenue growth%
12.57
13.01
13.20
14.11
15.79
13.86
15.98
15.88
14.59
13.99
19.90
14.59
14.05
62
13.60
Gross margin%
14.30
16.23
16.72
18.74
16.17
16.46
15.02
13.43
15.17
15.45
23.26
15.17
15.81
36
20.36
Operating margin%
17.77
18.51
19.98
21.63
21.03
18.85
16.43
17.71
16.81
14.04
8.40
16.81
18.14
39
26.73
Net margin%
29.55
31.41
33.54
35.79
36.72
38.38
38.17
39.54
40.89
42.65
10.94
39.54
37.44
19
10.91
P/E ratio (avg)x
30.13
32.59
38.03
38.86
45.30
48.56
58.74
67.02
78.31
80.74
6.057
67.02
46.93
79
9.102
EV/EBITx
16.55
14.88
15.01
14.65
16.27
15.53
16.41
15.77
16.37
16.92
6.325
16.37
16.02
36
28.20
FCF yield (avg)%
13.24
12.00
10.73
9.75
8.86
9.44
7.13
5.53
4.59
2.01
25.49
5.53
9.15
16
29.01
FCF margin%
8.98
11.01
12.04
10.48
9.39
7.18
8.00
9.46
10.72
8.27
12.56
8.27
9.42
49
0.721
FCF / Net incomex
0.434
0.445
0.458
0.437
0.442
0.434
0.443
0.455
0.472
0.426
0.483
0.443
0.443
86
7.48
ROIC%
19.83
19.67
18.77
21.39
18.72
18.38
17.93
16.29
16.94
14.11
4.48
16.94
18.55
56
11.71
Return on equity%
13.38
13.74
14.01
12.80
10.93
8.08
7.46
5.36
8.00
5.25
15.97
7.46
9.51
24
27.78
Return on assets%
24.40
27.20
26.83
26.15
26.42
28.36
28.67
26.45
25.08
22.46
16.54
26.45
26.44
74
0.04
EPS₺
0.23
0.26
0.27
0.27
0.29
0.33
0.35
0.37
0.42
0.46
0.04
9.92%
7.37%
—
7.81
EPS growth%
14.66
13.75
16.07
17.67
18.89
19.18
22.16
21.21
23.19
22.75
29.32
22.16
19.03
26
0.03
Bookvalue per sh₺
0.13
0.14
0.14
0.16
0.18
0.22
0.22
0.23
0.24
0.24
0.04
5.60%
7.96%
—
0.08
FCF per share₺
0.26
0.29
0.28
0.28
0.30
0.33
0.35
0.36
0.35
0.40
0.08
6.08%
4.75%
—
0.05
Dividend per sh₺
0.13
0.13
0.15
0.16
0.17
0.18
0.19
0.19
0.18
0.20
0.11
2.85%
4.96%
—
11.23
Div yield (avg)%
11.22
10.72
12.15
14.87
15.76
16.89
16.62
16.31
16.86
16.83
15.96
16.83
16.03
51
10.20
Payout ratio%
19.90
22.76
20.76
23.64
22.83
21.34
24.15
25.75
28.37
29.55
3.42
25.75
23.24
51
584.1
Shares (diluted)M
589.5
621.1
593.6
501.3
512.5
506.2
536.9
468.3
468.0
480.2
602.5
(1.30%)
(1.78%)
8
4.60
Buyback yield%
34.26
36.83
33.84
35.46
36.39
37.73
36.79
38.72
38.97
39.01
3.12
38.72
36.81
82
0.131
D/E ratiox
0.904
0.881
0.913
0.898
0.995
1.140
1.133
1.229
1.328
1.557
1.347
1.229
1.064
49
328.7
Enterprise value₺M
22.23
22.74
24.33
21.70
22.20
23.09
24.21
20.64
18.04
19.31
370.3
(2.74%)
(2.33%)
44
177.3
LT debt₺M
188.4
204.8
204.9
227.6
251.4
271.9
282.2
280.8
299.6
288.3
269.9
2.78%
3.96%
93
Revenue
₺409.8M
8.30%
1.00×
Cost of revenue
₺234.1M
8.00%
0.97×
Operating expenses
₺77.20M
8.48%
1.02×
Cash and investments
16.70%
Spread over hurdle
(24.54%)