75.40
Revenue₺M
143.8
152.1
163.5
172.9
190.2
200.9
212.6
232.1
250.9
265.2
83.95
6.87%
7.33%
19
29.84
Revenue growth%
36.89
38.89
39.26
39.90
38.31
37.83
35.00
34.30
31.32
30.79
13.45
34.30
37.36
54
17.39
Gross margin%
22.88
22.15
20.31
19.02
19.60
21.29
19.74
22.31
24.21
23.72
16.49
22.31
21.72
90
7.69
Operating margin%
12.23
9.94
9.56
11.79
9.05
6.07
5.31
4.81
5.85
7.13
13.73
5.85
8.09
52
19.01
Net margin%
19.10
20.41
17.74
16.44
16.47
17.73
18.60
17.32
18.81
21.14
27.71
18.60
18.17
93
34.15
P/E ratio (avg)x
41.67
42.50
48.55
54.16
60.90
72.52
81.12
96.97
109.7
126.7
6.588
96.97
66.71
8
26.75
EV/EBITx
20.72
22.52
21.09
21.45
20.56
21.70
22.15
21.40
22.47
21.11
9.579
21.70
21.42
50
21.41
FCF yield (avg)%
20.75
18.83
17.65
15.02
15.39
16.76
14.77
16.62
18.39
20.62
20.89
16.76
17.20
23
7.67
FCF margin%
21.91
24.51
25.80
27.48
25.49
27.42
26.61
27.41
24.50
22.23
13.81
26.61
25.64
8
0.249
FCF / Net incomex
2.105
2.449
2.688
3.012
3.284
3.810
4.322
4.407
5.050
5.802
0.323
4.407
3.547
13
15.94
ROIC%
22.51
21.94
22.95
20.77
22.71
22.42
21.17
19.46
18.75
21.33
3.76
21.17
21.63
28
7.73
Return on equity%
14.63
17.26
14.53
16.05
18.02
16.35
18.43
20.34
18.88
17.78
8.91
18.43
17.52
38
17.00
Return on assets%
32.90
31.05
29.14
27.22
26.22
28.33
30.78
28.99
31.06
28.81
19.61
28.99
29.06
53
0.18
EPS₺
0.22
0.24
0.25
0.23
0.22
0.22
0.21
0.23
0.24
0.24
0.20
2.05%
0.97%
—
28.70
EPS growth%
23.46
25.97
28.87
28.46
29.47
31.24
29.40
29.41
29.55
29.48
21.85
29.48
29.41
90
0.28
Bookvalue per sh₺
0.12
0.12
0.13
0.14
0.16
0.16
0.16
0.16
0.17
0.16
0.29
0.33%
1.60%
—
0.27
FCF per share₺
0.08
0.09
0.10
0.11
0.11
0.13
0.15
0.15
0.18
0.19
0.34
10.56%
9.91%
—
0.22
Dividend per sh₺
0.22
0.25
0.29
0.34
0.33
0.36
0.41
0.46
0.46
0.51
0.32
9.35%
8.07%
—
23.90
Div yield (avg)%
7.61
8.66
7.68
9.12
11.71
10.86
8.50
10.62
11.89
9.81
21.76
10.62
9.46
58
10.24
Payout ratio%
19.81
20.90
18.41
18.63
20.79
18.00
16.99
19.33
20.84
23.25
22.55
19.33
19.57
7
535.0
Shares (diluted)M
670.8
759.0
870.7
828.9
797.2
742.8
704.8
776.5
756.7
845.9
555.5
1.19%
2.46%
45
5.72
Buyback yield%
29.86
30.68
31.08
31.09
28.47
29.89
30.63
33.37
34.75
36.46
22.26
33.37
30.88
29
1.183
D/E ratiox
1.560
1.806
2.084
2.302
2.660
2.745
2.687
2.574
2.866
3.158
1.589
2.745
2.617
26
116.5
Enterprise value₺M
30.98
32.41
34.59
32.37
34.42
33.80
31.34
30.59
28.46
29.76
302.5
(2.87%)
0.10%
76
310.0
LT debt₺M
318.4
358.3
328.9
297.7
313.8
285.0
303.0
306.2
305.3
334.6
170.7
1.29%
1.34%
51
Revenue
₺265.2M
7.33%
1.00×
Cost of revenue
₺134.9M
7.21%
0.99×
Operating expenses
₺54.56M
6.84%
0.96×
Goodwill & intangibles
16.70%
Spread over hurdle
(26.80%)