199.4
Revenue₺M
133.6
137.8
146.5
151.3
157.2
168.3
175.9
186.3
197.5
207.9
213.9
5.75%
5.30%
16
17.15
Revenue growth%
1.37
0.40
0.40
0.40
0.40
3.00
4.44
6.32
5.22
3.19
15.75
4.44
2.18
39
2.14
Gross margin%
20.67
20.21
17.65
17.26
18.17
19.32
19.57
21.22
20.45
21.43
8.62
20.45
19.89
36
21.64
Operating margin%
1.21
2.67
1.85
2.68
1.18
0.97
0.40
3.06
0.40
0.40
11.99
0.40
1.19
79
6.78
Net margin%
2.19
2.85
5.34
2.76
0.62
0.40
0.40
0.40
2.25
0.40
3.70
0.40
1.41
49
35.36
P/E ratio (avg)x
25.67
28.35
27.72
28.04
30.55
35.48
39.21
46.91
47.38
50.15
18.16
46.91
33.02
40
26.30
EV/EBITx
53.39
62.36
69.78
83.20
92.64
110.1
119.9
122.8
141.1
152.6
23.62
122.8
101.4
87
5.46
FCF yield (avg)%
25.61
25.49
24.75
26.05
26.32
27.46
29.43
30.99
32.78
31.54
26.24
30.99
26.89
23
6.75
FCF margin%
27.22
27.47
27.76
30.26
29.86
27.90
29.73
29.77
32.34
34.71
14.54
29.77
29.75
62
1.765
FCF / Net incomex
0.465
0.430
0.418
0.461
0.529
0.561
0.628
0.613
0.669
0.683
1.697
0.628
0.545
65
7.77
ROIC%
20.17
19.53
20.11
19.64
18.27
19.47
17.31
20.14
20.30
17.91
23.32
19.47
19.59
64
10.32
Return on equity%
5.57
5.39
7.11
5.49
6.10
7.98
6.44
4.80
3.60
4.86
15.03
4.86
5.53
62
20.51
Return on assets%
28.76
26.51
29.50
28.67
25.94
23.68
24.83
27.27
28.54
27.78
25.00
27.27
27.52
41
0.83
EPS₺
0.23
0.21
0.21
0.23
0.23
0.25
0.22
0.21
0.22
0.20
0.90
(3.30%)
(1.55%)
—
3.12
EPS growth%
15.59
16.84
15.26
16.98
16.78
17.09
18.51
17.49
14.49
13.11
6.89
17.09
16.81
7
1.01
Bookvalue per sh₺
0.72
0.83
1.01
1.05
1.20
1.42
1.64
1.89
1.91
2.06
1.03
11.40%
12.75%
—
1.14
FCF per share₺
1.25
1.24
1.30
1.38
1.61
1.67
1.83
1.98
2.17
2.23
0.22
6.83%
5.86%
—
0.47
Dividend per sh₺
1.20
1.08
0.96
0.90
0.80
0.71
0.79
0.73
0.73
0.67
0.81
(3.38%)
(5.00%)
—
26.92
Div yield (avg)%
11.25
11.42
12.23
14.73
15.57
16.93
18.76
17.78
18.62
16.38
4.22
17.78
15.98
69
22.37
Payout ratio%
10.95
12.30
10.80
9.58
7.30
9.50
8.98
9.42
9.72
7.54
3.08
9.42
9.54
21
92.54
Shares (diluted)M
124.9
121.2
135.2
150.7
152.7
151.2
153.4
164.2
156.1
158.1
94.64
0.70%
3.23%
11
27.06
Buyback yield%
25.56
22.74
24.95
26.66
29.61
30.06
29.43
32.03
33.63
36.03
22.22
32.03
29.52
87
1.003
D/E ratiox
1.598
1.636
1.741
1.617
1.470
1.542
1.723
1.820
1.737
1.662
1.229
1.723
1.649
16
114.4
Enterprise value₺M
40.02
39.12
34.41
35.13
37.02
32.78
28.73
30.36
32.16
31.23
33.80
(3.35%)
(2.07%)
61
177.1
LT debt₺M
45.33
49.63
57.37
67.19
76.05
78.32
76.12
77.64
91.57
96.72
95.25
4.93%
8.40%
79
Revenue
₺207.9M
5.30%
1.00×
Cost of revenue
₺141.0M
5.72%
1.04×
Operating expenses
₺41.96M
4.86%
0.96×
Cash and investments
14.79%
Property and equipment
14.62%
Spread over hurdle
(25.51%)