129.6
Revenue₺M
191.5
196.9
203.9
212.7
215.8
224.0
227.5
230.5
243.6
256.9
138.4
3.54%
3.40%
42
19.92
Revenue growth%
33.22
34.78
34.46
32.01
32.42
34.03
31.33
33.37
32.38
34.83
23.59
33.37
33.29
40
18.88
Gross margin%
0.40
1.48
0.40
3.14
1.85
2.24
4.71
2.18
3.10
1.25
13.95
2.24
2.01
26
23.15
Operating margin%
16.21
15.30
14.65
13.80
12.19
9.49
8.35
8.91
6.53
6.67
17.41
8.35
10.84
82
21.70
Net margin%
13.63
14.96
15.78
18.71
15.91
18.28
17.23
20.04
22.55
20.33
17.66
20.04
17.75
58
19.52
P/E ratio (avg)x
17.71
18.64
18.64
18.06
17.41
17.81
17.54
15.80
15.96
16.55
37.51
16.55
17.63
91
8.368
EV/EBITx
34.99
33.52
33.69
35.16
38.29
36.48
37.13
35.30
32.47
31.39
9.413
35.30
35.07
49
22.98
FCF yield (avg)%
5.63
6.86
5.83
4.57
6.30
5.92
4.42
4.60
4.50
2.28
21.38
4.50
5.11
90
11.76
FCF margin%
21.89
19.94
17.86
17.03
16.01
13.56
13.49
12.49
11.06
10.73
20.69
12.49
14.79
61
0.413
FCF / Net incomex
0.982
0.907
0.939
0.879
0.937
0.931
0.862
0.726
0.714
0.642
0.913
0.726
0.893
17
18.82
ROIC%
21.92
21.54
22.31
20.72
19.02
21.94
23.86
26.33
24.26
21.51
10.12
23.86
21.93
92
10.24
Return on equity%
21.47
22.44
19.70
19.15
21.39
20.35
23.04
24.63
24.07
21.33
17.74
23.04
21.43
6
4.95
Return on assets%
1.95
1.00
3.77
4.82
3.95
1.81
1.93
3.21
3.23
2.23
26.75
2.23
2.72
39
10.45
EPS₺
5.39
5.43
5.59
5.92
5.09
4.79
4.31
4.12
3.95
3.39
11.52
(7.82%)
(4.97%)
—
13.77
EPS growth%
5.28
5.06
4.13
3.83
5.87
3.70
4.31
5.29
5.94
8.00
5.69
5.29
5.17
56
9.66
Bookvalue per sh₺
15.11
15.80
18.01
19.13
21.07
20.35
22.55
22.83
24.12
26.95
15.85
5.05%
6.73%
—
4.05
FCF per share₺
5.44
5.93
5.92
5.11
4.85
4.88
5.24
4.67
4.35
4.71
12.48
(0.59%)
(0.66%)
—
9.81
Dividend per sh₺
15.46
16.08
14.95
16.25
15.03
13.40
11.87
10.63
11.06
11.07
18.56
(5.93%)
(3.51%)
—
29.90
Div yield (avg)%
1.85
4.63
1.86
1.73
4.12
2.63
0.91
0.40
1.38
1.99
27.13
1.38
1.86
8
24.11
Payout ratio%
13.99
13.20
10.49
9.95
7.08
9.22
7.77
9.56
12.09
14.99
14.40
9.56
10.22
65
6.080
Shares (diluted)M
6.643
6.519
6.314
5.750
5.191
5.809
5.260
4.774
4.266
3.863
6.100
(5.73%)
(6.16%)
30
26.06
Buyback yield%
18.37
19.77
17.36
17.44
18.16
20.81
21.13
21.26
18.40
20.72
4.29
20.81
19.08
6
0.421
D/E ratiox
2.363
2.420
2.411
2.297
2.717
3.227
3.201
3.193
3.404
3.656
1.581
3.227
2.955
48
202.1
Enterprise value₺M
142.9
150.1
131.3
124.7
118.9
103.6
111.1
113.0
121.2
107.6
244.5
(1.97%)
(2.40%)
18
229.9
LT debt₺M
398.9
400.4
454.4
472.8
548.8
567.6
614.7
607.6
613.4
737.9
181.0
6.10%
8.25%
22
Revenue
₺256.9M
3.40%
1.00×
Cost of revenue
₺130.6M
3.19%
0.98×
Operating expenses
₺42.70M
3.46%
1.01×
Goodwill & intangibles
20.27%
Property and equipment
16.27%
Spread over hurdle
(17.45%)