531.9
Revenue₺M
690.6
726.3
748.8
784.1
803.4
841.5
882.3
933.7
981.9
993.5
547.6
4.34%
4.28%
81
10.95
Revenue growth%
12.76
10.81
10.22
11.11
9.15
11.54
9.87
8.04
8.12
10.04
15.96
9.87
10.13
46
17.96
Gross margin%
25.17
27.19
28.12
28.11
30.89
28.28
30.28
28.50
28.57
27.09
20.11
28.50
28.20
19
19.82
Operating margin%
24.99
22.62
20.55
17.88
20.65
19.44
22.01
20.86
21.14
21.44
2.28
21.14
21.00
39
5.20
Net margin%
10.11
12.62
12.14
11.67
13.20
14.30
13.26
11.49
10.38
11.21
12.67
11.49
11.90
29
37.89
P/E ratio (avg)x
25.83
26.60
26.00
26.02
28.13
24.80
25.08
25.09
23.18
23.02
12.11
24.80
25.46
72
34.17
EV/EBITx
38.03
41.68
39.43
36.21
40.38
42.52
46.26
48.96
48.56
45.47
33.70
46.26
42.10
17
14.55
FCF yield (avg)%
23.72
21.67
19.63
16.82
18.09
16.25
17.75
16.56
18.06
17.47
22.90
17.47
17.91
16
19.27
FCF margin%
19.64
22.16
20.30
20.65
18.79
17.37
20.23
22.46
21.68
23.78
10.52
21.68
20.48
47
0.995
FCF / Net incomex
0.397
0.466
0.540
0.572
0.565
0.632
0.756
0.900
1.067
1.167
1.270
0.900
0.602
69
20.73
ROIC%
16.33
18.84
20.58
19.68
22.41
23.78
26.57
25.83
28.66
26.30
5.07
26.30
23.09
63
4.71
Return on equity%
16.18
17.60
20.46
17.92
15.79
15.00
13.96
12.21
14.55
17.20
16.77
14.55
15.98
31
12.42
Return on assets%
5.98
5.21
3.62
1.39
0.40
0.87
0.40
1.60
1.59
3.81
10.15
1.59
1.60
55
0.09
EPS₺
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.12
0.10
5.78%
4.49%
—
28.42
EPS growth%
18.82
19.22
21.32
21.28
18.77
18.67
19.65
21.26
24.05
25.90
25.58
21.26
20.46
21
0.15
Bookvalue per sh₺
0.55
0.62
0.59
0.64
0.73
0.87
0.85
0.91
0.96
0.94
0.32
5.24%
5.45%
—
0.31
FCF per share₺
0.14
0.13
0.11
0.10
0.10
0.10
0.10
0.11
0.10
0.09
0.11
(1.97%)
(5.57%)
—
0.33
Dividend per sh₺
0.12
0.13
0.14
0.16
0.18
0.18
0.22
0.25
0.27
0.33
0.30
12.78%
11.87%
—
29.42
Div yield (avg)%
26.08
27.83
30.39
31.84
29.25
29.28
27.28
25.96
23.65
26.52
25.09
26.52
27.56
77
2.96
Payout ratio%
10.30
10.26
8.52
10.16
8.19
10.33
9.42
11.36
10.45
13.35
17.45
10.45
10.28
35
0.772
Shares (diluted)B
1.040
1.155
1.210
1.245
1.375
1.419
1.287
1.288
1.272
1.243
0.749
(2.00%)
2.49%
65
25.47
Buyback yield%
15.94
16.40
19.06
21.53
21.84
21.74
23.89
23.18
24.75
23.05
27.35
23.18
21.79
32
0.763
D/E ratiox
1.190
1.104
1.043
1.118
1.181
1.179
1.083
1.099
1.050
0.953
0.254
1.083
1.101
88
1.262
Enterprise value₺B
0.822
0.860
0.881
1.010
1.075
1.205
1.396
1.416
1.495
1.571
0.346
7.88%
6.48%
60
0.603
LT debt₺B
0.906
0.975
0.994
1.141
1.176
1.280
1.296
1.263
1.451
1.343
1.007
2.70%
4.90%
47
Revenue
₺993.5M
4.28%
1.00×
Cost of revenue
₺603.5M
3.93%
0.97×
Operating expenses
₺246.5M
4.72%
1.04×
Cash and investments
19.59%
Property and equipment
18.15%
Goodwill & intangibles
17.29%
Spread over hurdle
(27.18%)