79.26
Revenue₺M
164.3
171.2
171.1
169.9
170.8
177.6
180.4
187.3
190.1
189.6
87.98
2.11%
1.61%
41
23.65
Revenue growth%
10.45
10.94
10.78
12.44
10.06
9.21
11.00
12.91
14.00
16.87
8.29
12.91
10.97
15
19.67
Gross margin%
2.33
2.63
0.93
2.13
0.40
0.40
0.40
2.94
0.40
0.51
21.87
0.40
0.72
59
21.37
Operating margin%
0.40
0.40
1.39
3.69
5.12
6.51
8.18
7.89
5.00
3.17
18.46
6.51
4.34
90
22.10
Net margin%
11.26
11.23
10.67
10.57
9.04
9.26
9.53
8.09
7.06
4.93
13.16
8.09
9.40
88
37.60
P/E ratio (avg)x
22.46
25.59
27.43
27.20
29.99
33.64
35.27
39.38
40.89
46.64
16.08
39.38
31.82
33
12.78
EV/EBITx
41.89
43.57
43.15
49.42
54.83
58.54
55.12
61.26
63.55
70.38
23.39
61.26
54.98
81
5.11
FCF yield (avg)%
7.25
4.26
4.93
7.70
6.06
6.18
4.76
5.35
7.99
8.50
25.95
6.18
6.12
13
20.42
FCF margin%
6.06
3.32
5.74
3.39
4.26
4.97
7.91
8.15
9.35
6.51
6.12
7.91
5.90
20
1.225
FCF / Net incomex
1.506
1.341
1.238
1.284
1.215
1.312
1.224
1.246
1.295
1.341
1.515
1.295
1.290
26
26.80
ROIC%
19.77
18.07
17.35
14.83
15.88
14.33
15.48
17.54
19.96
17.76
8.17
17.54
17.44
15
20.52
Return on equity%
26.36
25.48
23.04
23.64
25.30
25.82
23.35
24.31
25.52
23.51
11.49
24.31
24.80
69
19.72
Return on assets%
25.81
24.03
22.34
22.70
20.00
17.40
16.60
14.80
14.24
12.07
15.90
14.80
18.70
53
0.47
EPS₺
2.12
2.06
1.90
1.95
1.89
1.71
1.76
1.59
1.74
1.79
0.53
(1.15%)
(2.47%)
—
9.60
EPS growth%
25.56
25.23
25.52
23.18
21.62
23.76
21.46
22.34
21.03
20.95
22.39
21.46
22.76
72
1.36
Bookvalue per sh₺
0.80
0.78
0.83
0.75
0.77
0.75
0.69
0.72
0.75
0.69
0.93
(2.27%)
(2.31%)
—
0.59
FCF per share₺
1.14
1.09
1.16
1.24
1.32
1.44
1.44
1.62
1.67
1.87
0.63
7.24%
6.00%
—
0.54
Dividend per sh₺
1.34
1.17
1.04
0.97
0.84
0.85
0.84
0.90
0.87
0.75
1.00
(2.19%)
(5.92%)
—
23.11
Div yield (avg)%
24.21
22.68
23.87
21.76
20.03
21.68
19.85
19.04
16.28
13.65
3.40
19.04
20.86
7
11.40
Payout ratio%
15.45
12.72
14.02
13.64
12.45
10.32
9.62
6.92
7.94
8.17
18.26
8.17
11.39
6
22.86
Shares (diluted)M
44.91
52.78
58.56
64.94
72.33
77.19
75.26
84.99
93.03
98.52
23.28
6.37%
10.16%
60
3.50
Buyback yield%
13.06
12.90
13.36
11.15
13.94
11.41
11.56
9.65
12.26
14.60
4.39
11.56
12.58
66
1.109
D/E ratiox
0.326
0.359
0.329
0.353
0.346
0.316
0.328
0.309
0.283
0.255
1.031
0.309
0.327
87
80.97
Enterprise value₺M
56.71
62.29
58.78
59.04
61.08
62.81
62.66
63.95
60.15
65.09
160.0
1.28%
1.22%
92
140.7
LT debt₺M
104.4
105.0
112.9
117.6
104.9
101.0
93.31
83.49
90.46
88.26
22.54
(3.40%)
(0.92%)
50
Revenue
₺189.6M
1.61%
1.00×
Cost of revenue
₺114.2M
1.59%
1.00×
Operating expenses
₺24.15M
2.51%
1.09×
Cash and investments
17.61%
Goodwill & intangibles
16.86%
Spread over hurdle
(11.93%)