251.1
Revenue₺M
176.8
181.4
192.7
200.6
212.8
227.0
241.9
257.6
265.8
281.1
276.0
5.72%
5.15%
65
20.65
Revenue growth%
18.99
18.60
19.87
18.05
16.51
19.19
20.36
21.43
18.52
16.58
20.11
19.19
18.79
21
24.80
Gross margin%
20.25
20.24
21.60
20.67
18.82
20.36
22.65
24.03
25.39
27.03
16.25
24.03
21.14
79
4.86
Operating margin%
15.62
13.92
14.57
15.52
17.33
18.56
17.56
15.99
15.29
16.82
8.40
16.82
15.80
67
11.22
Net margin%
5.12
3.03
5.31
7.86
10.22
10.01
11.82
10.99
10.92
8.62
28.49
10.92
9.32
38
6.469
P/E ratio (avg)x
14.32
14.62
12.79
12.02
10.25
8.879
9.324
8.375
8.748
8.472
7.997
8.748
9.787
87
8.008
EV/EBITx
18.21
19.44
18.69
19.85
20.73
23.34
26.84
28.88
27.69
31.48
33.98
27.69
22.03
63
9.79
FCF yield (avg)%
19.50
17.97
19.14
17.41
19.71
21.06
22.97
21.36
19.98
17.29
29.43
21.06
19.61
34
23.12
FCF margin%
0.40
0.40
0.40
3.04
0.40
1.07
0.86
1.23
2.42
0.40
21.47
1.07
0.63
47
0.516
FCF / Net incomex
0.324
0.360
0.360
0.413
0.405
0.408
0.476
0.556
0.523
0.499
1.665
0.499
0.411
8
23.74
ROIC%
10.92
13.49
13.93
15.88
18.41
20.03
18.81
21.35
19.66
20.78
22.42
20.03
18.61
75
23.23
Return on equity%
10.82
9.01
11.01
10.01
10.70
8.19
6.95
7.22
8.80
9.56
17.21
8.19
9.28
65
18.57
Return on assets%
22.49
24.75
26.02
28.51
28.68
26.62
27.21
26.02
23.47
22.15
20.79
26.02
26.02
58
0.29
EPS₺
0.18
0.20
0.19
0.17
0.18
0.20
0.21
0.22
0.21
0.19
0.32
0.87%
1.87%
—
14.07
EPS growth%
29.69
31.15
31.01
32.94
31.61
31.12
28.26
29.05
30.81
29.56
13.68
29.56
30.91
84
0.10
Bookvalue per sh₺
0.21
0.19
0.20
0.20
0.18
0.17
0.15
0.15
0.15
0.14
0.29
(4.81%)
(3.39%)
—
0.12
FCF per share₺
0.35
0.33
0.36
0.35
0.34
0.34
0.34
0.37
0.42
0.43
0.37
5.22%
2.68%
—
0.14
Dividend per sh₺
0.14
0.16
0.15
0.15
0.15
0.18
0.19
0.19
0.22
0.24
0.14
10.05%
5.05%
—
3.32
Div yield (avg)%
13.66
16.62
19.56
17.33
18.00
15.03
14.79
17.24
17.21
15.56
5.92
15.56
16.91
49
24.33
Payout ratio%
11.94
10.83
13.03
15.26
12.72
12.06
9.55
8.74
10.34
7.41
28.22
9.55
11.38
5
0.857
Shares (diluted)B
1.361
1.356
1.356
1.621
1.753
1.977
2.019
2.282
2.683
2.767
0.829
9.55%
8.37%
38
27.01
Buyback yield%
14.42
17.12
18.98
21.49
21.43
23.35
26.28
26.01
23.77
22.17
23.21
23.77
21.83
85
1.716
D/E ratiox
1.924
2.150
2.189
2.486
2.605
2.590
2.700
3.156
3.750
4.461
0.859
3.156
2.597
95
305.3
Enterprise value₺M
290.1
270.7
249.7
225.7
236.3
219.4
227.3
239.1
222.3
240.4
249.1
0.34%
(1.39%)
55
30.36
LT debt₺M
232.1
235.0
265.6
271.1
300.7
334.2
329.5
347.2
378.7
414.3
17.92
6.62%
5.70%
71
Revenue
₺281.1M
5.15%
1.00×
Cost of revenue
₺135.2M
5.09%
0.99×
Operating expenses
₺63.28M
5.29%
1.01×
Spread over hurdle
(12.95%)