25.08
Revenue₺M
140.4
147.9
157.6
166.0
182.1
196.1
206.9
222.6
236.9
259.4
28.04
7.33%
6.91%
10
28.83
Revenue growth%
6.79
8.33
7.71
8.63
10.76
8.15
5.48
5.78
4.54
1.95
25.63
5.48
7.25
84
20.33
Gross margin%
22.64
22.75
22.44
23.11
25.32
27.80
28.41
28.16
31.00
29.34
9.54
28.41
26.56
31
28.89
Operating margin%
11.21
14.11
11.50
14.44
14.25
13.17
13.80
12.25
14.50
16.23
17.09
13.80
13.96
58
8.57
Net margin%
20.32
23.15
20.43
18.04
16.87
16.30
14.69
15.75
15.30
16.84
18.63
15.75
16.86
49
15.04
P/E ratio (avg)x
45.02
53.13
56.28
64.64
62.82
64.62
72.57
72.68
76.35
75.20
21.40
72.68
64.63
50
36.68
EV/EBITx
24.13
23.23
21.60
21.72
23.49
21.71
19.23
19.66
17.79
16.87
33.03
19.23
21.66
45
21.76
FCF yield (avg)%
11.36
8.87
10.86
13.33
11.39
13.07
15.30
17.08
19.90
22.47
4.49
17.08
13.20
57
3.78
FCF margin%
32.59
30.35
28.04
29.73
30.45
31.55
31.42
31.12
28.66
26.82
10.77
31.12
30.40
59
0.227
FCF / Net incomex
1.721
1.838
1.944
2.195
2.169
2.400
2.586
2.764
2.926
3.140
1.477
2.764
2.297
55
3.98
ROIC%
15.50
18.10
17.47
17.04
18.50
16.54
18.48
20.63
23.21
22.02
6.16
20.63
18.29
57
29.52
Return on equity%
25.77
26.34
27.79
25.48
24.14
26.98
24.30
21.78
20.53
19.64
16.39
21.78
24.89
48
14.56
Return on assets%
25.97
26.75
27.61
27.46
30.03
30.06
31.83
31.09
33.81
34.49
21.82
31.83
30.04
34
0.22
EPS₺
0.19
0.19
0.21
0.23
0.24
0.24
0.23
0.20
0.23
0.23
0.24
(0.63%)
2.57%
—
15.88
EPS growth%
36.08
38.73
36.78
39.29
38.61
40.50
41.41
44.06
43.94
45.66
26.07
43.94
39.90
13
0.16
Bookvalue per sh₺
0.14
0.14
0.15
0.16
0.16
0.18
0.18
0.20
0.22
0.23
0.19
6.53%
6.62%
—
0.12
FCF per share₺
0.19
0.20
0.20
0.20
0.23
0.22
0.23
0.21
0.21
0.21
0.23
(1.18%)
1.65%
—
0.22
Dividend per sh₺
0.20
0.19
0.21
0.24
0.23
0.27
0.26
0.29
0.30
0.31
0.04
5.82%
4.98%
—
2.22
Div yield (avg)%
6.59
4.16
2.84
0.63
2.19
1.07
0.40
2.56
2.15
3.73
14.10
2.15
2.38
46
15.57
Payout ratio%
18.18
15.33
12.73
10.12
9.27
10.52
10.00
12.58
11.48
9.55
9.51
10.52
11.00
64
679.4
Shares (diluted)M
754.1
699.7
754.1
686.7
612.5
609.3
542.2
566.5
505.2
498.4
692.2
(4.04%)
(3.30%)
12
21.05
Buyback yield%
24.69
22.01
22.17
22.81
21.59
22.77
23.29
20.75
21.64
21.93
23.41
21.93
22.09
78
0.623
D/E ratiox
1.878
2.183
2.360
2.363
2.559
2.547
2.936
3.133
3.390
3.331
1.011
3.133
2.553
8
13.07
Enterprise value₺M
117.5
104.2
92.58
85.74
86.45
82.03
80.18
72.14
65.76
69.07
195.4
(4.39%)
(4.32%)
26
233.3
LT debt₺M
165.1
167.7
167.1
167.3
151.9
134.3
122.1
104.7
112.1
98.18
151.8
(8.36%)
(6.16%)
89
Revenue
₺259.4M
6.91%
1.00×
Cost of revenue
₺177.2M
6.73%
0.98×
Operating expenses
₺35.43M
6.74%
0.98×
Goodwill & intangibles
18.96%
Cash and investments
17.97%
Spread over hurdle
(26.27%)