11.06
Revenue₺M
59.63
63.49
67.75
72.49
75.25
79.97
84.78
91.97
96.21
102.3
12.16
6.34%
6.35%
74
29.46
Revenue growth%
18.41
17.93
16.14
18.64
16.69
16.35
16.22
14.33
12.02
14.30
28.36
14.33
16.28
89
24.47
Gross margin%
14.19
15.15
15.58
14.27
16.76
14.02
14.87
12.73
11.17
9.75
23.44
12.73
14.23
67
29.49
Operating margin%
22.40
22.50
21.88
24.88
23.57
20.71
18.56
20.96
19.94
19.21
22.01
19.94
21.42
77
26.34
Net margin%
31.29
33.79
36.00
37.73
38.05
39.48
39.61
41.41
44.04
45.34
7.31
41.41
38.77
60
22.56
P/E ratio (avg)x
31.84
34.99
39.25
43.27
45.02
49.17
48.57
51.30
53.08
54.21
22.90
51.30
46.79
22
23.59
EV/EBITx
31.79
32.62
34.89
41.30
47.89
51.90
59.86
65.90
69.69
70.19
36.79
65.90
49.90
55
24.56
FCF yield (avg)%
3.49
2.50
1.16
0.40
0.40
2.51
1.21
0.86
3.53
3.26
23.75
2.51
1.86
12
6.89
FCF margin%
8.88
11.32
9.81
12.63
14.32
15.51
14.37
14.50
11.99
14.04
12.39
14.37
13.34
6
1.757
FCF / Net incomex
1.664
1.774
1.629
1.616
1.537
1.676
1.658
1.775
1.754
1.922
0.315
1.754
1.670
78
5.25
ROIC%
28.99
30.90
33.89
32.54
31.85
34.53
33.67
33.00
31.62
32.10
5.74
33.00
32.32
63
14.60
Return on equity%
8.50
7.14
6.10
6.62
3.81
2.03
2.15
0.40
0.40
1.05
25.50
1.05
2.98
31
2.41
Return on assets%
28.51
28.58
27.27
29.90
32.31
35.28
34.74
34.87
31.95
33.05
25.78
34.74
32.13
52
1.29
EPS₺
1.28
1.29
1.23
1.25
1.32
1.33
1.44
1.36
1.47
1.35
1.36
0.42%
1.42%
—
17.95
EPS growth%
15.09
14.75
13.07
14.11
12.05
11.67
10.47
11.11
8.43
7.59
21.90
10.47
11.86
49
0.82
Bookvalue per sh₺
0.62
0.69
0.65
0.61
0.59
0.63
0.60
0.59
0.63
0.69
1.60
3.00%
0.67%
—
1.53
FCF per share₺
3.00
3.44
4.06
4.29
4.41
4.91
5.56
6.06
6.67
7.31
1.55
10.65%
9.31%
—
3.18
Dividend per sh₺
1.20
1.16
1.31
1.30
1.35
1.32
1.53
1.79
1.87
1.79
1.40
5.82%
5.20%
—
21.91
Div yield (avg)%
2.20
3.01
5.98
4.33
5.48
3.28
5.50
6.73
6.99
9.72
3.50
6.73
5.49
69
10.60
Payout ratio%
21.00
18.26
18.86
20.90
22.60
23.27
24.81
24.71
22.97
24.99
7.29
24.71
22.79
7
9.055
Shares (diluted)M
7.066
7.262
6.745
6.155
6.112
5.555
5.716
5.673
6.083
6.364
9.521
0.81%
(1.70%)
15
15.33
Buyback yield%
15.96
13.80
14.23
14.25
15.84
16.90
15.35
13.72
13.79
16.50
18.37
15.35
14.80
24
1.654
D/E ratiox
0.382
0.425
0.400
0.383
0.417
0.431
0.410
0.381
0.401
0.372
1.433
0.401
0.401
31
121.1
Enterprise value₺M
63.02
55.19
55.26
60.11
60.43
64.98
62.10
64.74
63.36
61.16
50.51
0.24%
(0.53%)
56
45.44
LT debt₺M
117.9
123.5
116.5
123.2
124.6
139.3
156.5
151.5
163.8
172.0
85.89
6.67%
5.48%
15
Revenue
₺102.3M
6.35%
1.00×
Cost of revenue
₺56.29M
6.55%
1.02×
Operating expenses
₺19.89M
6.23%
0.99×
Spread over hurdle
(19.16%)