275.3
Revenue₺M
191.8
203.1
217.3
234.2
248.4
260.7
271.1
291.5
304.2
317.3
297.1
5.01%
5.74%
94
6.61
Revenue growth%
12.21
11.33
10.95
13.05
15.58
15.56
13.02
12.05
14.88
13.46
19.94
13.46
13.03
78
3.81
Gross margin%
7.15
6.78
5.90
6.28
4.55
2.80
5.02
3.74
4.13
7.11
25.55
4.13
5.46
33
8.75
Operating margin%
4.51
7.08
8.73
11.02
12.29
9.37
9.67
7.02
6.41
4.61
28.23
7.02
7.91
61
24.62
Net margin%
20.72
23.52
23.11
25.67
24.50
26.10
25.73
23.41
25.37
23.32
5.94
25.37
24.01
70
9.524
P/E ratio (avg)x
8.365
8.632
7.928
7.747
6.872
7.107
6.517
6.953
7.408
7.527
7.105
7.107
7.468
38
34.76
EV/EBITx
39.55
42.89
39.02
36.42
39.29
37.33
40.59
41.63
43.76
40.80
19.86
40.80
40.07
64
5.17
FCF yield (avg)%
23.19
22.89
24.87
22.89
23.29
21.92
23.16
21.32
18.81
17.07
7.79
21.32
22.89
61
15.17
FCF margin%
19.90
20.67
22.01
19.06
17.80
18.53
17.82
16.14
17.94
20.34
3.04
17.94
18.80
50
0.236
FCF / Net incomex
1.782
2.062
1.996
1.982
2.275
2.497
2.890
2.946
2.816
3.079
0.271
2.890
2.386
40
18.77
ROIC%
23.86
26.64
25.19
23.43
22.11
20.51
23.22
22.74
20.00
17.32
21.24
20.51
22.98
27
27.29
Return on equity%
27.53
27.01
24.28
26.53
26.52
23.85
25.93
26.84
24.37
26.68
18.78
25.93
26.53
58
19.39
Return on assets%
2.20
4.56
4.47
6.12
5.05
3.18
4.49
4.65
6.64
4.75
18.61
4.65
4.61
60
0.40
EPS₺
0.13
0.14
0.15
0.14
0.15
0.15
0.18
0.20
0.22
0.23
0.44
9.25%
5.64%
—
17.72
EPS growth%
13.37
14.93
16.86
14.45
13.72
13.78
13.41
15.15
16.07
15.59
10.02
15.15
14.69
43
0.46
Bookvalue per sh₺
0.34
0.37
0.37
0.42
0.46
0.48
0.54
0.58
0.64
0.66
0.27
7.30%
6.49%
—
0.13
FCF per share₺
0.20
0.22
0.26
0.28
0.28
0.27
0.28
0.29
0.30
0.34
0.57
4.55%
6.01%
—
0.35
Dividend per sh₺
0.48
0.50
0.52
0.48
0.49
0.52
0.49
0.53
0.49
0.48
0.50
(0.50%)
0.78%
—
16.35
Div yield (avg)%
15.37
18.27
16.09
16.55
19.44
20.53
20.37
23.15
22.90
21.26
3.49
21.26
19.90
53
24.18
Payout ratio%
28.96
29.58
31.85
30.31
28.91
31.43
31.04
32.15
32.83
29.88
29.16
31.43
30.68
15
422.2
Shares (diluted)M
560.7
571.4
621.3
703.0
648.4
617.6
655.7
673.9
748.4
693.8
416.8
1.36%
2.93%
53
23.87
Buyback yield%
14.29
15.95
14.32
12.20
12.87
12.60
13.59
11.28
9.83
9.76
7.40
11.28
12.74
39
0.427
D/E ratiox
2.186
2.380
2.714
3.087
3.135
3.595
4.137
3.895
3.744
4.311
0.375
3.895
3.365
5
125.9
Enterprise value₺M
134.1
150.8
155.8
180.4
212.9
217.1
227.3
260.1
248.6
283.7
219.9
5.90%
8.99%
83
115.7
LT debt₺M
39.14
42.22
46.40
53.10
52.76
61.77
65.42
75.47
78.14
78.44
288.3
8.25%
8.81%
62
Revenue
₺317.3M
5.74%
1.00×
Cost of revenue
₺182.4M
5.60%
0.99×
Operating expenses
₺29.53M
5.12%
0.94×
Spread over hurdle
(15.43%)