182.2
Revenue₺M
337.8
346.8
360.2
365.0
380.3
389.4
403.0
418.4
429.7
427.4
194.0
2.36%
2.51%
90
3.26
Revenue growth%
10.97
11.58
14.49
14.91
14.11
14.90
13.93
16.21
16.89
14.71
19.29
14.90
14.60
32
8.25
Gross margin%
9.03
11.51
9.39
11.24
12.70
9.94
11.60
13.23
11.51
14.11
15.06
11.60
11.51
36
15.48
Operating margin%
24.24
23.42
22.36
20.79
20.34
21.50
19.94
22.70
21.92
20.26
18.82
21.50
21.71
18
19.35
Net margin%
22.07
24.82
24.36
23.78
24.68
27.08
27.79
25.30
27.10
29.35
16.94
27.10
25.06
57
13.96
P/E ratio (avg)x
21.21
22.04
24.57
22.23
22.72
21.12
21.97
23.17
24.26
22.38
32.65
22.38
22.31
91
13.92
EV/EBITx
35.98
39.82
42.73
47.38
49.59
57.53
67.05
80.61
86.60
96.21
31.91
80.61
53.56
89
21.77
FCF yield (avg)%
28.38
26.24
23.78
20.88
20.05
17.52
17.21
15.70
17.56
14.93
19.73
17.21
18.81
40
25.01
FCF margin%
6.62
6.62
6.32
6.27
4.93
2.74
5.18
5.61
8.14
8.73
8.08
5.61
6.30
64
1.317
FCF / Net incomex
0.409
0.446
0.477
0.535
0.567
0.612
0.628
0.657
0.751
0.735
1.231
0.657
0.590
20
21.81
ROIC%
34.63
36.88
36.76
36.56
36.78
38.09
39.69
40.22
40.61
43.15
27.93
40.22
37.49
29
16.40
Return on equity%
2.66
1.51
3.20
1.73
2.95
4.01
1.62
0.49
3.30
5.13
10.73
3.30
2.81
73
3.83
Return on assets%
19.84
21.52
22.67
23.30
23.43
20.77
20.70
20.19
21.04
20.51
7.35
20.70
20.91
85
0.43
EPS₺
0.33
0.31
0.29
0.30
0.28
0.24
0.22
0.22
0.20
0.18
0.47
(8.58%)
(5.27%)
—
28.61
EPS growth%
3.80
4.67
7.06
7.11
5.73
4.67
5.33
5.06
2.53
2.07
9.20
4.67
4.87
31
0.49
Bookvalue per sh₺
0.39
0.37
0.36
0.39
0.37
0.35
0.35
0.40
0.44
0.49
0.24
6.03%
1.83%
—
0.38
FCF per share₺
0.54
0.49
0.43
0.45
0.43
0.46
0.40
0.37
0.34
0.30
0.12
(6.76%)
(4.81%)
—
0.15
Dividend per sh₺
0.60
0.57
0.62
0.67
0.64
0.65
0.70
0.73
0.82
0.88
0.12
6.48%
4.34%
—
11.38
Div yield (avg)%
15.86
15.51
16.79
14.40
14.44
17.11
16.48
16.73
16.32
17.01
15.98
16.73
16.40
70
18.72
Payout ratio%
25.69
27.71
26.25
25.66
25.76
22.95
24.30
22.41
20.74
23.01
18.01
22.95
24.98
34
233.6
Shares (diluted)M
367.2
365.8
372.1
392.3
441.8
409.6
454.6
517.0
521.6
551.1
234.6
4.52%
5.27%
43
29.24
Buyback yield%
9.42
11.59
14.51
15.18
17.92
19.50
21.61
19.56
18.59
16.15
22.37
19.50
17.04
64
1.516
D/E ratiox
0.879
0.769
0.763
0.678
0.673
0.694
0.603
0.550
0.581
0.523
0.637
0.581
0.675
49
60.21
Enterprise value₺M
260.7
247.9
240.7
239.1
242.4
228.8
239.2
266.6
241.3
215.1
380.2
(2.36%)
(1.31%)
36
39.17
LT debt₺M
465.6
489.0
530.2
467.5
499.1
493.5
489.9
431.9
443.9
414.3
338.1
(3.66%)
(0.81%)
69
Revenue
₺427.4M
2.51%
1.00×
Cost of revenue
₺190.1M
2.58%
1.01×
Operating expenses
₺103.8M
2.02%
0.95×
Property and equipment
17.56%
Goodwill & intangibles
16.34%
Spread over hurdle
(20.74%)