397.3
Revenue₺M
273.8
285.5
301.6
322.4
338.8
366.3
378.6
400.0
413.9
429.2
407.8
4.85%
4.95%
8
5.10
Revenue growth%
13.25
10.77
7.84
9.28
10.90
12.54
12.13
12.72
13.59
16.32
23.96
12.72
12.33
86
20.24
Gross margin%
23.38
23.33
25.87
24.91
27.25
25.79
26.43
27.95
29.11
31.11
22.66
27.95
26.15
92
28.28
Operating margin%
4.32
2.13
0.40
3.14
1.32
0.97
0.58
0.40
0.40
2.37
27.99
0.58
1.14
14
27.99
Net margin%
23.88
24.97
23.44
21.54
21.14
22.38
24.06
26.64
27.92
28.80
29.25
26.64
23.97
92
33.32
P/E ratio (avg)x
10.72
9.981
9.099
8.339
8.969
9.818
9.632
10.26
9.268
8.682
8.483
9.632
9.450
13
20.41
EV/EBITx
38.10
38.16
43.13
46.51
49.46
47.18
51.00
52.06
61.34
67.82
33.81
52.06
48.32
77
29.54
FCF yield (avg)%
0.40
0.40
0.87
1.76
3.85
3.88
3.31
6.02
4.83
4.50
29.58
4.50
3.58
79
2.54
FCF margin%
15.79
18.46
20.33
21.29
20.27
22.85
23.74
22.45
23.66
25.74
8.09
23.66
21.87
87
0.457
FCF / Net incomex
0.356
0.374
0.364
0.369
0.388
0.371
0.399
0.445
0.409
0.379
1.732
0.399
0.377
15
21.75
ROIC%
0.40
0.40
0.46
0.40
2.92
2.97
1.16
1.45
2.84
2.15
10.63
2.15
1.31
76
11.67
Return on equity%
31.86
33.97
34.00
31.13
31.88
33.66
35.77
36.57
38.48
37.81
10.58
36.57
33.99
8
22.34
Return on assets%
22.05
20.47
20.17
18.33
17.96
15.39
16.62
17.85
20.11
17.69
12.62
17.69
18.15
20
0.31
EPS₺
0.50
0.55
0.59
0.66
0.68
0.66
0.71
0.74
0.82
0.90
0.33
5.71%
6.58%
—
8.93
EPS growth%
13.05
11.78
12.92
10.60
8.52
6.49
3.68
2.78
4.23
5.59
16.41
4.23
7.50
15
0.32
Bookvalue per sh₺
0.13
0.15
0.15
0.16
0.15
0.15
0.15
0.15
0.14
0.12
0.33
(3.96%)
0.46%
—
0.18
FCF per share₺
0.22
0.24
0.25
0.24
0.25
0.27
0.31
0.35
0.35
0.35
0.08
6.79%
3.88%
—
0.24
Dividend per sh₺
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.16
4.18%
5.31%
—
15.51
Div yield (avg)%
26.21
28.32
26.02
23.94
24.11
24.08
23.89
25.11
27.70
30.19
24.48
25.11
25.56
11
10.37
Payout ratio%
28.18
26.09
28.84
28.63
31.05
31.83
31.47
31.15
28.19
25.20
6.71
31.15
28.73
73
1.101
Shares (diluted)B
0.994
0.872
0.883
0.855
0.867
0.776
0.680
0.690
0.622
0.619
1.106
(6.53%)
(5.77%)
10
27.98
Buyback yield%
21.89
20.03
20.21
19.74
19.71
21.26
22.17
24.56
24.45
24.20
15.06
24.20
21.57
5
0.449
D/E ratiox
2.795
3.347
3.870
4.562
5.273
5.988
6.801
6.829
6.852
7.120
0.615
6.829
5.630
88
153.5
Enterprise value₺M
134.1
125.0
119.5
116.2
128.3
118.8
116.7
127.8
140.7
140.6
461.4
1.85%
(0.04%)
41
67.70
LT debt₺M
296.0
299.4
310.9
343.9
324.7
338.0
340.4
344.0
365.4
341.5
581.6
1.01%
1.03%
82
Revenue
₺429.2M
4.95%
1.00×
Cost of revenue
₺300.5M
4.95%
1.00×
Operating expenses
₺70.01M
5.50%
1.05×
Cash and investments
17.74%
Property and equipment
17.73%
Spread over hurdle
(31.89%)