381.6
Revenue₺M
319.6
340.7
360.9
385.4
422.4
448.0
480.2
525.5
573.8
616.4
423.2
7.85%
7.56%
63
21.86
Revenue growth%
14.57
14.82
16.00
17.34
14.85
14.72
14.62
14.79
12.35
14.27
28.22
14.62
14.76
65
8.58
Gross margin%
11.24
11.29
8.35
9.97
8.54
7.23
8.61
9.66
9.79
12.78
4.57
9.66
9.72
57
18.86
Operating margin%
19.72
19.21
17.75
16.02
18.17
15.60
12.78
10.62
8.48
6.55
14.44
10.62
15.81
20
14.03
Net margin%
10.16
7.56
9.63
8.67
7.40
8.81
7.25
4.50
5.60
7.10
22.36
7.10
7.48
45
30.41
P/E ratio (avg)x
18.99
18.17
20.51
21.39
24.39
23.61
24.39
24.62
27.43
25.58
6.168
24.62
24.00
89
26.97
EV/EBITx
19.42
21.36
19.77
19.61
21.94
20.46
22.27
23.20
26.14
24.15
36.22
23.20
21.65
65
4.53
FCF yield (avg)%
11.66
13.24
15.76
17.19
15.24
13.70
15.09
16.85
16.81
19.31
13.18
16.81
15.50
84
14.25
FCF margin%
30.50
30.98
33.88
34.67
34.84
36.19
36.19
33.23
35.27
38.17
21.22
36.19
34.75
27
1.618
FCF / Net incomex
2.109
1.975
1.883
1.812
1.860
1.722
1.946
2.019
2.287
2.440
1.148
2.019
1.960
65
5.03
ROIC%
30.29
28.42
26.61
24.95
25.95
25.85
24.34
25.52
25.18
23.45
11.06
25.18
25.68
56
17.06
Return on equity%
15.49
12.73
13.54
13.31
15.65
15.35
12.47
10.35
10.39
11.35
21.63
11.35
13.02
16
20.63
Return on assets%
29.15
31.67
29.58
29.94
29.01
28.33
27.30
27.56
26.55
23.74
16.66
27.30
28.67
65
0.17
EPS₺
0.04
0.04
0.05
0.06
0.05
0.06
0.07
0.07
0.07
0.08
0.18
7.09%
6.52%
—
22.68
EPS growth%
25.09
26.27
28.09
27.46
30.33
28.94
28.03
29.19
30.33
32.57
12.47
29.19
28.52
33
0.18
Bookvalue per sh₺
0.08
0.07
0.07
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.15
(2.73%)
(4.53%)
—
0.23
FCF per share₺
0.14
0.13
0.13
0.13
0.12
0.12
0.12
0.11
0.10
0.11
0.11
(0.98%)
(2.83%)
—
0.21
Dividend per sh₺
0.14
0.15
0.15
0.14
0.15
0.15
0.17
0.17
0.16
0.18
0.21
3.11%
2.57%
—
20.76
Div yield (avg)%
4.63
3.53
4.98
4.75
3.47
5.32
3.65
1.69
2.12
1.10
12.10
2.12
3.59
34
22.47
Payout ratio%
1.11
0.40
0.40
0.66
0.79
3.08
1.93
0.40
0.40
0.40
12.49
0.40
0.53
30
0.705
Shares (diluted)B
0.955
0.922
1.015
1.056
1.117
1.271
1.406
1.651
1.759
2.013
0.701
12.50%
8.14%
50
11.15
Buyback yield%
25.41
26.95
24.97
26.75
25.59
28.51
28.62
26.83
24.65
25.81
19.43
26.83
26.28
34
1.724
D/E ratiox
0.414
0.386
0.413
0.444
0.431
0.433
0.400
0.403
0.441
0.454
0.800
0.433
0.422
46
365.6
Enterprise value₺M
381.4
428.0
475.6
445.3
451.4
493.2
476.5
509.5
590.5
651.3
376.6
7.61%
4.86%
68
97.62
LT debt₺M
176.1
160.2
166.9
169.2
174.9
180.5
178.6
167.8
149.2
166.1
33.56
(1.03%)
0.54%
17
Revenue
₺616.4M
7.56%
1.00×
Cost of revenue
₺269.8M
7.55%
1.00×
Operating expenses
₺153.9M
7.51%
1.00×
Property and equipment
16.88%
Spread over hurdle
(22.02%)