118.8
Revenue₺M
171.2
175.7
180.6
190.9
203.5
216.5
224.5
234.0
243.5
253.3
123.2
4.48%
4.60%
15
10.70
Revenue growth%
6.15
7.25
6.95
5.86
7.26
5.22
4.90
6.54
8.32
9.43
21.60
6.54
6.75
63
11.20
Gross margin%
23.43
23.40
24.38
25.35
23.37
22.64
24.79
21.91
21.59
21.29
28.78
21.91
23.39
19
29.04
Operating margin%
26.19
25.46
28.01
25.68
23.30
22.19
22.53
22.02
20.99
18.01
15.52
22.02
22.92
91
24.40
Net margin%
15.30
16.60
14.13
15.48
14.77
16.12
16.39
19.06
20.52
22.83
23.49
19.06
16.25
80
9.566
P/E ratio (avg)x
10.05
11.19
13.21
14.15
14.38
14.51
15.23
14.77
16.42
16.99
19.93
15.23
14.45
12
19.97
EV/EBITx
31.65
32.45
31.44
32.78
31.08
30.26
34.67
33.36
32.91
37.13
29.89
33.36
32.62
89
10.51
FCF yield (avg)%
21.40
19.68
20.19
20.49
23.37
26.26
27.63
29.28
29.67
28.40
14.45
28.40
24.81
78
26.14
FCF margin%
15.70
16.93
15.33
15.62
16.57
14.24
12.43
14.68
16.50
18.10
10.61
14.68
15.66
57
1.692
FCF / Net incomex
0.946
1.112
1.288
1.453
1.715
1.741
1.889
1.862
1.902
2.297
0.695
1.889
1.728
67
20.56
ROIC%
24.54
26.65
26.58
24.36
23.59
23.82
20.92
22.71
22.45
21.41
8.43
22.45
23.70
32
4.41
Return on equity%
24.44
23.71
23.30
26.14
25.30
25.59
25.72
28.66
28.63
27.26
26.97
27.26
25.66
6
23.94
Return on assets%
30.14
29.80
30.95
31.79
32.35
35.10
32.78
30.96
33.42
36.15
6.13
33.42
32.07
62
0.71
EPS₺
0.84
0.95
1.08
1.14
1.09
1.28
1.39
1.49
1.72
1.98
0.77
12.69%
9.96%
—
4.10
EPS growth%
23.98
24.66
27.42
25.89
24.98
26.21
23.79
21.13
18.69
21.46
13.19
21.46
24.32
6
0.37
Bookvalue per sh₺
0.60
0.66
0.68
0.72
0.73
0.70
0.76
0.79
0.73
0.72
0.15
(0.38%)
1.56%
—
0.66
FCF per share₺
1.35
1.40
1.46
1.57
1.74
1.94
2.18
2.25
2.67
3.06
0.20
11.97%
9.14%
—
0.25
Dividend per sh₺
0.82
0.94
0.93
1.10
1.28
1.29
1.26
1.48
1.68
1.93
0.72
8.60%
10.25%
—
4.76
Div yield (avg)%
23.84
22.54
19.83
19.82
21.83
23.44
22.73
21.30
23.99
21.63
22.67
22.73
22.19
66
19.33
Payout ratio%
11.47
10.34
12.17
11.24
8.66
7.18
5.27
5.12
4.28
5.88
19.80
5.27
7.92
77
145.6
Shares (diluted)M
162.7
171.8
173.7
165.6
169.8
182.9
199.5
192.2
205.8
200.0
147.5
3.33%
3.03%
27
27.76
Buyback yield%
21.09
21.65
22.67
23.61
23.81
21.39
23.56
20.71
19.90
20.42
28.55
20.71
21.52
91
0.751
D/E ratiox
1.972
2.271
2.371
2.761
2.696
3.056
3.653
3.826
4.362
4.340
1.657
3.826
2.908
36
42.32
Enterprise value₺M
20.09
21.17
23.40
25.25
24.17
24.73
27.55
29.00
30.46
34.03
197.3
7.08%
6.28%
8
146.9
LT debt₺M
158.8
162.3
189.6
212.5
242.9
290.4
310.0
321.6
368.4
374.8
131.0
9.06%
10.53%
41
Revenue
₺253.3M
4.60%
1.00×
Cost of revenue
₺146.6M
4.64%
1.00×
Operating expenses
₺54.01M
4.23%
0.97×
Goodwill & intangibles
17.60%
Spread over hurdle
(23.72%)