16.24
Revenue₺M
81.82
84.08
88.34
90.87
96.24
100.7
105.4
108.3
112.4
118.9
18.01
4.32%
4.42%
78
25.31
Revenue growth%
0.40
0.59
1.96
0.40
0.40
0.40
2.43
0.40
1.76
0.40
5.22
0.40
0.40
23
7.43
Gross margin%
13.82
14.31
15.10
15.86
14.37
11.60
14.20
15.03
13.64
13.50
25.21
13.64
14.25
14
28.66
Operating margin%
11.62
14.35
14.20
14.86
12.64
12.75
15.05
13.92
12.97
10.59
17.37
12.97
13.45
75
2.74
Net margin%
21.22
22.21
24.16
24.21
27.03
25.71
27.12
27.84
28.58
27.87
13.90
27.84
26.37
76
28.04
P/E ratio (avg)x
13.15
14.04
13.60
14.21
14.67
15.94
14.49
14.66
13.04
13.46
11.50
14.49
14.13
54
31.85
EV/EBITx
8.436
8.455
8.363
9.504
10.33
10.56
10.75
10.50
12.14
12.11
13.54
10.75
10.41
63
27.27
FCF yield (avg)%
19.71
19.61
18.01
19.36
17.93
15.67
17.89
18.26
20.98
21.75
2.74
18.26
18.81
25
2.83
FCF margin%
25.53
27.13
24.68
26.04
23.87
24.41
22.67
22.61
21.04
23.07
6.40
22.67
24.14
24
0.769
FCF / Net incomex
0.666
0.687
0.726
0.668
0.703
0.708
0.780
0.785
0.781
0.749
0.132
0.780
0.717
57
18.07
ROIC%
18.16
16.13
18.68
16.97
16.66
13.74
13.92
16.86
14.50
14.45
26.65
14.45
16.39
81
10.25
Return on equity%
1.99
1.37
1.53
0.40
0.40
0.40
0.90
0.40
0.40
0.91
15.10
0.40
0.65
6
25.07
Return on assets%
30.65
33.45
33.12
31.02
33.82
36.47
34.00
34.06
31.98
30.64
5.79
34.00
33.29
79
0.27
EPS₺
1.17
1.36
1.35
1.56
1.64
1.54
1.61
1.52
1.57
1.80
0.28
1.88%
4.52%
—
19.97
EPS growth%
0.40
1.44
2.23
0.40
2.43
5.07
3.06
0.40
0.42
3.01
18.86
3.01
1.83
60
0.97
Bookvalue per sh₺
0.44
0.45
0.45
0.47
0.46
0.49
0.52
0.47
0.50
0.47
0.53
0.30%
(0.19%)
—
0.50
FCF per share₺
0.96
1.08
1.14
1.14
1.30
1.33
1.43
1.36
1.31
1.42
0.77
1.74%
4.34%
—
0.72
Dividend per sh₺
1.02
0.87
0.91
0.93
0.99
1.05
0.91
0.96
0.98
1.01
0.31
0.47%
(0.45%)
—
5.83
Div yield (avg)%
31.21
32.19
33.86
32.38
30.62
28.76
30.82
30.36
32.93
34.92
12.07
30.82
31.70
13
28.54
Payout ratio%
14.44
14.72
12.27
12.15
11.75
10.13
8.53
7.01
6.13
5.23
18.41
7.01
10.94
36
60.90
Shares (diluted)M
79.75
92.13
91.30
92.15
100.8
96.01
96.96
112.3
113.3
108.8
58.46
1.53%
3.27%
48
21.86
Buyback yield%
11.10
11.65
13.91
13.34
15.85
17.80
18.06
20.57
21.89
21.62
25.45
20.57
16.83
69
0.198
D/E ratiox
1.832
1.953
2.012
2.165
1.990
1.738
1.736
1.665
1.501
1.609
1.053
1.665
1.785
60
81.78
Enterprise value₺M
123.3
144.7
151.6
160.4
170.9
175.6
176.3
177.2
200.1
232.7
73.73
6.36%
8.32%
24
5.590
LT debt₺M
10.58
11.75
12.70
12.61
14.04
14.11
13.66
16.34
17.44
17.28
45.69
4.24%
6.06%
40
Revenue
₺118.9M
4.42%
1.00×
Cost of revenue
₺75.68M
4.73%
1.03×
Operating expenses
₺13.31M
3.99%
0.96×
Property and equipment
19.30%
Goodwill & intangibles
18.98%
Spread over hurdle
(8.25%)