13.20
Revenue₺M
134.6
144.2
154.2
163.3
173.2
189.3
199.5
214.8
235.0
254.1
14.62
7.97%
7.45%
69
28.90
Revenue growth%
7.06
5.37
2.57
2.78
1.94
4.03
6.77
8.14
6.90
9.87
27.53
6.90
6.07
17
15.45
Gross margin%
2.06
2.14
1.53
0.40
0.40
0.40
0.40
0.40
0.40
0.40
12.27
0.40
0.40
76
17.02
Operating margin%
11.93
11.09
12.27
9.64
9.06
9.04
8.54
5.59
3.66
6.27
14.84
6.27
9.05
23
23.45
Net margin%
4.80
6.36
8.59
9.71
7.93
9.40
12.20
12.80
11.05
9.50
23.99
11.05
9.45
55
29.29
P/E ratio (avg)x
33.65
40.80
41.68
41.85
46.16
55.47
59.05
61.91
60.70
66.94
10.51
60.70
50.82
24
32.76
EV/EBITx
5.502
5.047
5.265
5.342
4.801
5.337
5.485
5.683
5.122
5.607
22.94
5.485
5.340
26
6.30
FCF yield (avg)%
28.26
30.54
31.68
34.54
36.20
35.15
35.68
37.65
39.35
40.34
10.08
37.65
35.41
69
21.66
FCF margin%
26.97
25.47
24.89
26.26
24.69
26.07
24.12
21.35
19.86
17.95
25.58
21.35
24.79
93
0.790
FCF / Net incomex
1.003
1.027
1.131
1.223
1.402
1.502
1.530
1.485
1.398
1.336
0.695
1.485
1.367
33
21.21
ROIC%
17.33
20.20
18.50
18.77
16.61
19.36
17.64
16.31
17.19
15.57
29.13
17.19
17.48
38
13.83
Return on equity%
0.40
0.40
0.40
3.34
6.27
5.64
3.40
5.25
4.82
7.49
12.10
5.25
4.11
62
15.54
Return on assets%
11.80
9.27
11.66
12.00
9.85
10.50
13.41
13.81
15.46
16.66
23.69
13.81
11.90
33
0.67
EPS₺
0.58
0.58
0.62
0.69
0.63
0.69
0.65
0.64
0.60
0.53
0.73
(3.38%)
(1.77%)
—
6.68
EPS growth%
16.40
18.20
18.49
19.62
17.22
16.56
15.62
17.64
16.50
17.10
25.52
16.56
17.16
66
0.70
Bookvalue per sh₺
0.62
0.58
0.58
0.58
0.53
0.56
0.56
0.49
0.47
0.49
0.46
(1.56%)
(1.95%)
—
0.62
FCF per share₺
0.15
0.15
0.13
0.14
0.14
0.13
0.11
0.10
0.09
0.10
0.69
(7.62%)
(5.22%)
—
0.73
Dividend per sh₺
0.31
0.30
0.31
0.29
0.29
0.26
0.28
0.31
0.34
0.34
0.23
3.16%
1.38%
—
4.49
Div yield (avg)%
18.99
20.51
21.07
21.11
20.53
19.63
20.85
17.86
19.37
17.68
3.79
19.37
20.07
9
28.77
Payout ratio%
14.20
15.66
14.04
14.03
14.53
11.61
14.10
13.79
11.41
11.75
25.18
11.75
14.04
41
194.0
Shares (diluted)M
227.9
249.5
252.9
283.4
286.1
326.3
361.2
332.6
341.8
329.5
205.4
2.87%
4.38%
30
24.49
Buyback yield%
33.58
34.29
32.57
32.00
30.17
32.30
32.23
32.68
32.31
35.10
24.01
32.31
32.44
51
1.421
D/E ratiox
0.956
0.905
0.912
0.958
0.926
1.012
1.149
1.332
1.532
1.637
1.590
1.332
0.985
67
41.60
Enterprise value₺M
253.3
283.0
302.0
294.0
282.1
304.3
294.7
278.8
322.1
342.6
146.3
3.97%
3.12%
22
150.9
LT debt₺M
28.08
31.01
35.91
37.89
41.62
48.66
56.55
66.53
72.04
72.49
139.7
11.74%
10.28%
33
Revenue
₺254.1M
7.45%
1.00×
Cost of revenue
₺130.6M
7.22%
0.98×
Operating expenses
₺45.31M
7.48%
1.00×
Property and equipment
15.96%
Spread over hurdle
(5.03%)