277.6
Revenue₺M
217.0
227.0
235.0
246.2
260.5
267.8
278.5
288.7
296.5
304.3
291.4
3.16%
3.88%
68
20.28
Revenue growth%
9.98
9.38
7.86
8.66
9.63
9.90
12.67
10.11
10.54
13.05
16.92
10.54
9.94
61
28.44
Gross margin%
28.90
28.95
31.70
28.75
30.35
31.49
32.92
29.95
31.84
32.04
9.23
31.84
30.92
26
16.17
Operating margin%
6.21
6.85
7.62
6.94
8.92
8.84
7.66
8.98
6.80
9.35
29.28
8.84
7.64
30
2.98
Net margin%
11.76
10.81
8.27
11.12
9.21
8.45
6.80
5.82
4.48
6.08
11.68
6.08
8.36
88
32.05
P/E ratio (avg)x
26.11
27.15
27.13
26.07
29.89
34.34
33.07
38.40
44.71
49.34
35.82
38.40
31.48
54
15.20
EV/EBITx
32.59
36.26
39.16
36.42
32.63
35.89
32.93
36.41
37.63
39.84
19.03
36.41
36.33
29
13.34
FCF yield (avg)%
18.51
17.25
17.00
15.75
15.43
18.17
19.11
19.80
19.86
22.65
17.39
19.80
18.34
32
19.19
FCF margin%
18.08
15.20
13.90
14.60
13.23
12.32
14.82
17.14
18.83
18.75
2.59
17.14
15.01
62
1.577
FCF / Net incomex
1.244
1.243
1.287
1.424
1.481
1.490
1.450
1.435
1.311
1.338
1.115
1.435
1.381
28
3.43
ROIC%
34.54
35.21
34.69
37.26
35.11
35.88
35.52
32.72
32.60
31.17
2.10
32.72
34.90
79
26.67
Return on equity%
4.76
5.48
8.22
10.53
9.33
7.56
8.12
7.95
10.56
13.33
4.37
8.12
8.17
26
6.66
Return on assets%
15.13
16.55
15.37
18.23
18.79
20.57
20.02
20.02
22.90
20.23
25.16
20.23
19.40
44
0.04
EPS₺
0.17
0.20
0.20
0.20
0.21
0.20
0.20
0.23
0.23
0.27
0.04
4.93%
4.74%
—
22.72
EPS growth%
14.41
14.83
11.86
11.59
8.91
7.00
7.62
5.90
8.66
7.12
16.58
7.12
8.79
35
0.19
Bookvalue per sh₺
0.34
0.34
0.37
0.41
0.49
0.48
0.54
0.54
0.63
0.68
0.12
6.69%
8.69%
—
0.20
FCF per share₺
0.28
0.28
0.28
0.34
0.35
0.39
0.41
0.43
0.48
0.51
0.05
7.74%
6.69%
—
0.11
Dividend per sh₺
0.16
0.17
0.18
0.16
0.16
0.14
0.13
0.13
0.13
0.12
0.10
(6.03%)
(2.39%)
—
14.76
Div yield (avg)%
26.88
27.12
24.17
25.44
28.38
27.83
29.28
27.77
27.17
25.18
11.80
27.77
27.14
67
27.75
Payout ratio%
23.78
24.98
22.66
23.42
26.11
28.53
29.60
30.90
32.13
33.83
20.96
30.90
27.32
24
0.990
Shares (diluted)B
1.532
1.732
1.811
2.091
2.344
2.287
2.446
2.440
2.881
2.818
0.982
3.75%
6.31%
73
20.15
Buyback yield%
15.54
13.68
14.17
15.05
17.45
19.18
17.87
18.42
19.82
19.05
11.49
19.05
17.66
27
1.365
D/E ratiox
1.728
1.683
1.875
1.784
1.950
1.831
1.943
1.870
1.672
1.601
0.164
1.831
1.808
44
85.67
Enterprise value₺M
372.5
390.4
390.4
369.4
409.2
441.4
451.2
449.0
408.8
378.9
280.3
(1.53%)
1.19%
20
345.3
LT debt₺M
230.8
244.0
252.7
267.9
256.6
244.6
224.8
211.3
191.3
176.7
60.46
(7.19%)
(3.64%)
28
Revenue
₺304.3M
3.88%
1.00×
Cost of revenue
₺171.8M
3.99%
1.01×
Operating expenses
₺40.99M
3.69%
0.98×
Cash and investments
17.82%
Spread over hurdle
(12.96%)