26.21
Revenue₺M
130.2
136.5
146.5
154.4
162.1
174.5
186.3
195.8
205.8
220.4
28.47
6.34%
6.25%
21
7.18
Revenue growth%
19.43
17.10
16.82
16.96
16.15
14.53
11.69
14.48
16.97
19.82
5.73
14.53
16.89
39
6.46
Gross margin%
25.81
25.67
27.00
27.95
25.50
26.31
27.47
28.41
30.74
30.43
13.84
28.41
27.24
6
12.10
Operating margin%
4.41
6.54
7.89
9.80
12.32
9.68
7.45
9.55
10.01
12.14
15.78
9.68
9.61
23
5.56
Net margin%
28.30
30.70
31.95
29.96
31.58
34.52
34.42
34.20
33.84
34.57
4.26
34.42
32.89
35
29.08
P/E ratio (avg)x
41.93
41.44
47.81
53.91
52.16
57.83
60.78
60.21
67.00
79.42
26.66
60.78
55.87
39
19.69
EV/EBITx
13.39
14.81
15.52
14.51
13.44
13.17
13.75
13.10
12.61
14.59
17.29
13.17
13.59
42
5.12
FCF yield (avg)%
14.77
12.41
9.64
10.05
8.88
10.46
12.63
10.71
11.80
12.23
19.59
11.80
11.25
87
5.67
FCF margin%
15.78
17.82
17.03
14.62
12.81
14.16
11.82
9.46
9.56
10.02
27.96
10.02
13.49
67
0.860
FCF / Net incomex
0.589
0.513
0.481
0.482
0.525
0.541
0.510
0.546
0.489
0.422
0.190
0.510
0.511
29
8.66
ROIC%
0.40
0.40
0.77
2.30
1.21
3.53
2.62
4.70
3.64
1.14
19.74
3.53
1.76
42
8.78
Return on equity%
25.19
23.85
25.23
22.56
25.47
27.28
24.86
22.68
24.69
27.05
13.10
24.86
25.02
11
10.15
Return on assets%
14.74
16.25
15.95
15.64
13.44
16.30
13.54
14.89
14.78
12.51
10.77
14.78
14.84
72
0.05
EPS₺
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.03
0.05
(6.41%)
(5.15%)
—
8.46
EPS growth%
8.86
10.81
11.64
10.21
9.08
7.65
8.81
8.34
6.37
8.66
15.65
8.34
8.83
12
0.11
Bookvalue per sh₺
0.11
0.11
0.12
0.11
0.13
0.12
0.13
0.14
0.14
0.13
0.03
1.41%
1.66%
—
0.05
FCF per share₺
0.08
0.08
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.07
1.45%
(2.69%)
—
0.05
Dividend per sh₺
0.11
0.10
0.10
0.09
0.08
0.09
0.08
0.09
0.10
0.10
0.07
4.83%
(1.47%)
—
17.51
Div yield (avg)%
20.98
22.58
24.99
22.24
23.58
23.62
26.13
25.12
26.18
27.14
28.91
26.13
24.31
85
25.56
Payout ratio%
11.80
10.84
8.41
8.29
10.39
10.50
8.30
7.49
6.47
9.23
3.04
8.30
8.82
33
1.134
Shares (diluted)B
0.895
0.837
0.771
0.847
0.780
0.769
0.770
0.722
0.702
0.694
1.170
(2.30%)
(2.99%)
60
4.49
Buyback yield%
20.70
20.73
20.23
22.09
21.60
21.41
18.93
17.50
16.84
15.99
11.21
17.50
20.46
37
1.430
D/E ratiox
0.356
0.382
0.437
0.463
0.437
0.503
0.580
0.607
0.620
0.684
0.815
0.607
0.483
34
254.5
Enterprise value₺M
109.9
118.2
125.9
135.3
141.4
150.2
149.7
166.3
160.4
172.6
242.4
4.06%
6.32%
12
166.0
LT debt₺M
378.3
421.6
431.9
432.4
427.5
440.0
441.3
508.4
497.1
507.6
196.6
3.49%
4.71%
40
Revenue
₺220.4M
6.25%
1.00×
Cost of revenue
₺150.4M
6.48%
1.02×
Operating expenses
₺25.17M
6.14%
0.99×
Goodwill & intangibles
17.30%
Spread over hurdle
(27.15%)