508.4
Revenue₺M
226.9
251.0
271.8
294.0
316.8
344.9
368.1
407.2
446.6
489.4
556.7
9.08%
8.91%
78
28.90
Revenue growth%
10.36
11.42
12.35
9.36
11.72
11.98
11.02
12.99
14.88
15.37
21.24
12.99
11.85
74
24.41
Gross margin%
15.23
12.68
13.65
13.67
14.64
11.69
9.00
11.61
9.30
8.51
3.51
9.30
12.19
20
16.18
Operating margin%
18.47
19.63
18.60
16.42
16.84
19.02
19.08
20.17
22.64
20.92
28.84
20.17
19.05
83
25.95
Net margin%
13.60
15.58
18.21
20.96
18.55
20.21
17.50
15.83
15.16
16.23
17.80
16.23
16.86
78
9.514
P/E ratio (avg)x
66.00
72.64
73.09
84.79
86.35
101.6
116.3
114.3
123.3
146.7
34.66
116.3
94.00
14
13.21
EV/EBITx
10.40
11.44
11.65
11.65
11.64
11.65
10.40
9.024
9.750
9.135
31.66
9.750
10.92
51
19.90
FCF yield (avg)%
18.06
20.07
22.76
24.70
25.85
28.61
28.48
29.07
30.91
31.89
17.06
29.07
27.16
83
24.71
FCF margin%
12.03
14.24
13.92
13.42
10.73
10.09
9.50
6.84
5.63
7.47
6.96
7.47
10.41
89
0.575
FCF / Net incomex
1.790
1.681
1.629
1.699
1.674
1.734
1.885
2.046
2.004
2.192
1.029
2.004
1.762
79
19.00
ROIC%
24.26
22.57
23.88
26.05
27.32
28.69
26.94
25.14
22.18
22.15
29.86
25.14
24.70
63
24.76
Return on equity%
20.83
18.59
16.20
19.07
16.82
19.38
18.23
15.89
16.19
17.70
5.02
17.70
17.97
43
13.76
Return on assets%
0.40
0.40
0.40
1.86
4.35
5.56
3.61
0.69
0.40
0.40
12.67
0.69
0.55
41
5.07
EPS₺
9.18
9.19
9.07
8.45
8.66
9.11
9.68
9.54
9.15
8.67
5.58
0.01%
(1.58%)
—
10.05
EPS growth%
26.81
24.96
22.93
20.52
21.83
19.63
16.93
19.44
16.50
18.02
7.24
18.02
20.07
75
3.55
Bookvalue per sh₺
12.10
14.29
16.45
17.69
20.08
23.16
24.95
23.89
23.39
25.13
4.77
4.59%
9.37%
—
9.19
FCF per share₺
1.68
1.60
1.58
1.45
1.43
1.52
1.39
1.31
1.17
1.13
3.76
(4.62%)
(3.59%)
—
4.18
Dividend per sh₺
5.31
4.61
4.22
3.86
3.57
3.15
2.80
2.40
2.55
2.67
7.40
(5.67%)
(6.67%)
—
20.40
Div yield (avg)%
33.04
30.66
33.59
34.53
36.62
39.31
38.31
39.40
41.94
44.35
13.85
39.40
37.47
77
19.51
Payout ratio%
10.04
12.87
11.61
14.06
13.90
11.92
9.70
10.02
7.36
7.98
8.46
9.70
10.83
47
20.33
Shares (diluted)M
25.32
29.34
29.13
29.66
29.40
31.68
34.03
32.05
30.03
34.36
19.95
3.17%
4.42%
33
23.17
Buyback yield%
0.40
3.14
1.89
4.79
3.62
6.00
5.99
4.74
4.52
3.80
9.81
4.74
4.16
41
1.056
D/E ratiox
0.609
0.645
0.640
0.684
0.777
0.758
0.800
0.816
0.924
0.987
1.447
0.816
0.768
25
159.0
Enterprise value₺M
57.99
55.08
55.36
59.78
67.83
73.16
84.63
93.81
100.7
100.8
207.5
8.25%
5.54%
18
43.03
LT debt₺M
265.0
285.4
323.6
356.8
391.8
426.2
437.2
423.9
481.4
447.2
516.1
2.68%
6.47%
16
Revenue
₺489.4M
8.91%
1.00×
Cost of revenue
₺305.7M
8.81%
0.99×
Operating expenses
₺80.64M
8.92%
1.00×
Cash and investments
20.77%
Spread over hurdle
(24.35%)