285.1
Revenue₺M
323.8
337.8
349.9
363.0
378.3
401.6
422.4
451.2
477.8
511.2
312.6
6.20%
5.13%
87
11.14
Revenue growth%
26.28
24.36
21.70
23.52
24.21
25.55
23.80
21.73
19.25
16.32
20.49
21.73
23.66
24
8.98
Gross margin%
5.65
4.42
2.25
0.40
1.51
2.85
2.00
1.55
3.96
5.94
23.74
2.85
2.55
83
24.04
Operating margin%
28.93
27.40
26.13
26.11
24.74
26.56
26.43
29.01
31.00
32.52
28.10
29.01
26.98
44
10.87
Net margin%
14.82
17.52
19.48
19.19
17.05
19.64
19.75
20.28
19.54
19.52
21.12
19.64
19.50
73
12.53
P/E ratio (avg)x
33.67
33.54
38.07
39.51
39.40
41.54
41.56
46.32
53.11
50.42
11.14
46.32
40.53
23
27.86
EV/EBITx
11.75
12.63
14.40
13.71
13.32
15.85
18.12
19.39
19.18
21.66
20.92
19.18
15.12
65
3.89
FCF yield (avg)%
17.35
17.70
18.74
19.29
18.20
17.46
16.30
14.67
11.89
10.65
28.12
14.67
17.40
58
10.38
FCF margin%
25.30
25.70
28.47
27.97
25.41
25.92
25.10
25.66
25.16
22.71
20.25
25.16
25.53
48
0.347
FCF / Net incomex
0.708
0.680
0.695
0.750
0.685
0.681
0.705
0.698
0.622
0.666
1.564
0.681
0.690
37
15.35
ROIC%
20.75
19.96
20.56
22.87
23.84
23.08
20.08
22.64
21.32
23.97
5.47
22.64
21.98
84
3.55
Return on equity%
15.32
13.22
14.37
11.43
11.35
10.54
8.67
7.08
7.39
7.32
2.62
7.39
10.95
64
17.45
Return on assets%
6.63
5.76
6.68
4.73
6.05
5.00
7.37
4.70
3.87
6.36
18.93
5.00
5.91
40
0.37
EPS₺
0.15
0.13
0.12
0.13
0.12
0.10
0.09
0.10
0.11
0.11
0.41
(0.86%)
(3.33%)
—
4.99
EPS growth%
29.22
29.69
26.99
25.52
27.30
26.81
28.64
29.17
29.15
27.93
9.58
28.64
28.29
58
0.13
Bookvalue per sh₺
0.13
0.13
0.14
0.13
0.13
0.14
0.13
0.14
0.13
0.14
0.10
2.19%
(0.40%)
—
0.10
FCF per share₺
0.20
0.20
0.23
0.26
0.29
0.32
0.31
0.30
0.35
0.39
0.29
6.00%
7.25%
—
0.05
Dividend per sh₺
0.39
0.36
0.35
0.32
0.32
0.30
0.32
0.32
0.35
0.33
0.21
0.75%
(0.62%)
—
28.77
Div yield (avg)%
10.38
12.09
9.34
7.94
5.58
3.25
0.46
2.65
3.08
5.37
12.03
3.08
5.48
36
5.14
Payout ratio%
21.71
24.53
24.32
23.37
21.98
23.60
21.74
21.46
23.60
24.00
2.54
23.60
23.48
26
1.504
Shares (diluted)B
1.303
1.139
1.119
1.179
1.039
1.060
1.095
0.936
0.819
0.833
1.484
(4.32%)
(4.68%)
59
6.74
Buyback yield%
7.42
8.74
8.32
11.13
9.67
7.75
7.79
5.98
6.37
8.67
3.87
7.75
8.05
61
0.528
D/E ratiox
2.565
2.678
2.730
2.806
3.369
3.942
3.981
3.993
4.199
4.293
1.431
3.993
3.656
67
191.7
Enterprise value₺M
272.9
304.6
303.1
329.0
325.3
338.6
325.9
339.2
353.9
392.6
432.1
3.84%
4.68%
66
577.5
LT debt₺M
384.0
365.8
389.9
408.0
366.5
342.6
379.4
404.7
373.8
396.6
44.86
1.59%
0.40%
12
Revenue
₺511.2M
5.13%
1.00×
Cost of revenue
₺276.5M
4.89%
0.98×
Operating expenses
₺96.22M
5.42%
1.03×
Spread over hurdle
(22.07%)