105.9
Revenue₺M
193.4
196.0
204.0
208.8
209.9
219.0
219.9
227.2
228.0
237.7
117.8
2.52%
2.27%
34
7.89
Revenue growth%
25.64
27.28
25.91
27.29
25.92
28.15
28.81
26.31
23.51
22.47
8.24
26.31
26.12
74
20.36
Gross margin%
21.30
21.50
19.73
17.56
14.80
13.16
13.57
16.06
17.32
19.08
26.64
16.06
17.44
44
14.31
Operating margin%
22.94
22.98
25.61
27.87
26.94
24.32
23.59
22.65
20.33
18.51
11.43
22.65
23.29
11
4.96
Net margin%
26.61
28.98
29.84
29.23
28.32
30.64
33.17
35.60
33.33
33.19
10.72
33.19
30.24
46
16.61
P/E ratio (avg)x
58.17
56.88
59.60
62.69
64.07
67.49
62.70
69.15
74.47
81.55
7.560
69.15
63.39
64
27.69
EV/EBITx
19.77
18.58
18.50
20.17
22.16
19.62
20.49
20.39
18.13
19.80
27.73
19.80
19.78
32
15.87
FCF yield (avg)%
18.64
17.63
19.48
22.36
20.97
18.78
19.60
18.69
17.87
18.52
26.32
18.69
18.73
79
18.91
FCF margin%
25.27
23.77
24.58
26.98
26.72
29.53
31.22
33.57
31.04
29.37
25.60
31.04
28.17
69
0.689
FCF / Net incomex
0.784
0.769
0.727
0.796
0.729
0.762
0.840
0.780
0.822
0.772
0.955
0.780
0.776
56
11.28
ROIC%
24.98
26.77
24.65
23.85
23.52
23.35
23.44
23.29
24.04
22.00
11.01
23.35
23.68
43
28.95
Return on equity%
12.58
15.41
13.56
13.58
15.35
15.79
16.71
19.51
16.62
17.28
10.37
16.71
15.60
86
29.03
Return on assets%
17.53
15.19
16.61
18.58
15.82
15.50
14.42
12.56
10.15
10.04
20.54
12.56
15.35
54
0.98
EPS₺
0.48
0.57
0.66
0.66
0.68
0.71
0.85
0.92
0.93
1.06
1.05
9.21%
9.74%
—
8.44
EPS growth%
18.66
18.66
20.91
23.80
24.77
23.88
25.17
26.47
29.09
30.25
6.85
26.47
24.32
78
0.95
Bookvalue per sh₺
0.32
0.30
0.31
0.32
0.34
0.37
0.36
0.36
0.35
0.34
0.64
(0.07%)
(0.76%)
—
1.31
FCF per share₺
0.47
0.51
0.54
0.57
0.63
0.67
0.75
0.71
0.78
0.76
1.28
3.82%
3.88%
—
1.21
Dividend per sh₺
0.62
0.61
0.69
0.75
0.74
0.86
0.88
0.97
1.13
1.26
0.67
11.16%
8.26%
—
19.83
Div yield (avg)%
19.94
19.42
19.29
19.10
17.61
17.88
19.27
18.80
19.46
18.08
5.44
18.80
19.19
44
28.44
Payout ratio%
21.53
23.52
25.48
25.39
27.73
30.35
29.60
32.45
34.56
33.99
23.30
32.45
28.66
77
165.7
Shares (diluted)M
276.7
279.7
302.5
315.4
357.1
387.4
462.5
485.7
508.9
518.4
172.1
7.74%
6.84%
59
3.69
Buyback yield%
24.07
25.75
27.55
29.51
30.18
30.96
29.73
32.68
33.55
31.96
16.87
31.96
29.96
9
1.153
D/E ratiox
1.890
1.987
2.028
2.323
2.633
3.034
2.992
2.915
3.326
3.791
1.306
3.034
2.774
25
235.6
Enterprise value₺M
326.3
333.1
324.8
321.0
324.6
362.6
342.6
397.6
454.5
452.7
76.91
6.88%
3.98%
48
253.1
LT debt₺M
30.46
26.05
22.62
23.19
21.77
21.97
23.65
23.39
22.58
24.05
194.3
2.01%
(2.57%)
80
Revenue
₺237.7M
2.27%
1.00×
Cost of revenue
₺115.9M
2.50%
1.02×
Operating expenses
₺48.72M
1.94%
0.97×
Property and equipment
17.62%
Spread over hurdle
(14.70%)