92.39
Revenue₺M
221.2
234.5
246.6
263.2
279.6
304.5
321.8
337.7
355.7
387.5
102.2
6.74%
6.44%
68
2.01
Revenue growth%
18.60
19.20
17.82
16.21
15.33
17.57
16.39
17.53
16.77
14.33
11.89
16.77
17.15
76
19.75
Gross margin%
24.06
26.47
26.96
26.72
23.82
23.21
22.33
19.53
21.40
20.72
28.62
21.40
23.51
31
23.16
Operating margin%
6.19
5.76
6.36
9.14
7.60
10.17
8.54
8.33
7.30
7.22
14.55
8.33
7.45
89
6.23
Net margin%
20.71
21.39
24.04
22.19
25.18
25.41
25.00
24.12
24.67
23.32
19.04
24.67
24.08
94
20.52
P/E ratio (avg)x
35.51
33.02
32.07
33.42
36.70
37.90
34.96
37.08
42.33
39.75
21.26
37.90
36.11
61
19.54
EV/EBITx
18.22
20.70
23.30
24.06
27.42
30.03
30.75
32.93
30.96
30.66
26.01
30.75
28.73
49
5.43
FCF yield (avg)%
27.08
27.94
29.42
31.37
30.95
31.24
30.17
32.01
29.59
29.75
4.19
30.17
29.96
93
2.30
FCF margin%
26.30
24.61
23.38
22.32
24.70
23.78
21.74
19.75
21.29
23.09
14.11
21.74
23.24
89
1.124
FCF / Net incomex
1.191
1.309
1.337
1.312
1.384
1.272
1.192
1.329
1.498
1.562
1.630
1.329
1.321
64
11.33
ROIC%
16.77
17.34
14.89
14.22
16.64
15.90
14.18
14.08
12.39
11.31
7.34
14.08
14.55
23
12.18
Return on equity%
21.85
20.55
22.94
19.98
22.59
22.83
23.76
21.69
20.75
20.02
6.02
21.69
21.77
38
11.38
Return on assets%
20.28
21.20
22.71
25.32
23.32
25.26
27.28
27.45
27.02
27.44
21.20
27.28
25.29
90
0.07
EPS₺
0.11
0.12
0.11
0.11
0.12
0.12
0.12
0.11
0.10
0.10
0.08
(3.71%)
(2.15%)
—
28.69
EPS growth%
23.73
25.79
27.68
29.38
30.53
32.79
34.93
34.10
34.77
36.63
10.29
34.77
31.66
86
0.14
Bookvalue per sh₺
0.13
0.12
0.13
0.15
0.16
0.16
0.14
0.16
0.16
0.15
0.04
(0.79%)
1.23%
—
0.02
FCF per share₺
0.03
0.03
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.06
(0.68%)
0.02%
—
0.12
Dividend per sh₺
0.21
0.23
0.28
0.31
0.33
0.35
0.36
0.37
0.41
0.45
0.04
6.00%
7.82%
—
5.47
Div yield (avg)%
27.62
24.81
24.45
22.88
24.34
26.40
25.40
23.80
24.92
24.74
11.58
24.92
24.78
55
7.32
Payout ratio%
23.93
22.62
21.81
24.05
23.87
23.93
21.10
19.06
19.09
16.40
11.27
19.09
22.22
83
0.614
Shares (diluted)B
0.983
0.949
1.107
1.188
1.268
1.324
1.553
1.691
1.973
1.986
0.585
9.38%
8.72%
24
17.60
Buyback yield%
14.56
15.68
17.16
15.66
16.77
16.97
19.38
21.51
24.13
23.86
8.06
21.51
17.06
69
1.330
D/E ratiox
0.953
0.884
0.884
0.920
0.874
0.807
0.794
0.912
0.858
0.807
1.579
0.807
0.879
51
312.2
Enterprise value₺M
28.10
33.29
34.20
34.35
38.33
38.71
40.38
41.08
44.75
52.25
19.57
6.39%
7.95%
72
178.8
LT debt₺M
136.8
131.8
144.1
136.4
149.4
141.7
137.8
152.4
143.7
152.1
269.1
0.35%
1.72%
84
Revenue
₺387.5M
6.44%
1.00×
Cost of revenue
₺227.2M
6.27%
0.98×
Operating expenses
₺41.16M
6.41%
1.00×
Goodwill & intangibles
17.56%
Spread over hurdle
(10.40%)