76.76
Revenue₺M
510.7
548.2
592.0
614.9
636.6
667.5
694.2
740.2
783.8
824.6
84.23
5.31%
5.40%
66
3.36
Revenue growth%
15.30
14.23
11.47
12.99
10.83
12.07
12.05
11.08
12.07
12.57
19.25
12.07
12.07
25
20.85
Gross margin%
19.88
20.79
20.07
21.39
22.50
21.82
23.80
21.06
23.11
24.59
10.08
23.11
21.60
42
12.86
Operating margin%
30.05
29.66
27.18
28.70
27.47
28.28
25.90
25.00
23.61
20.76
3.26
25.00
27.32
89
6.30
Net margin%
13.97
12.33
10.25
8.33
5.89
7.94
6.93
5.99
6.85
9.71
27.09
6.93
8.14
62
32.25
P/E ratio (avg)x
21.79
20.11
22.01
20.79
20.44
23.24
24.38
26.75
25.17
28.26
9.801
25.17
22.62
12
10.14
EV/EBITx
13.98
13.93
14.20
15.30
16.98
20.11
23.33
26.47
27.63
27.13
31.58
26.47
18.54
43
29.71
FCF yield (avg)%
12.99
12.63
10.23
11.23
10.18
8.24
7.50
8.99
8.69
9.15
12.34
8.69
9.66
13
14.33
FCF margin%
18.58
17.37
19.60
17.81
17.51
18.25
19.72
18.52
17.49
16.94
14.08
18.25
18.03
84
0.797
FCF / Net incomex
0.410
0.414
0.478
0.571
0.606
0.633
0.749
0.804
0.860
0.965
0.496
0.804
0.619
63
6.95
ROIC%
21.50
23.28
25.42
24.52
25.61
26.33
29.13
32.03
31.71
30.14
2.42
30.14
25.97
10
7.73
Return on equity%
21.59
21.65
20.37
21.22
21.15
18.18
15.29
16.27
16.76
19.67
14.39
16.76
20.02
51
16.40
Return on assets%
24.50
24.95
25.26
23.85
24.66
25.35
25.76
28.02
30.07
32.09
12.60
28.02
25.31
53
0.50
EPS₺
0.40
0.42
0.45
0.48
0.55
0.57
0.63
0.66
0.77
0.89
0.53
10.24%
8.43%
—
23.52
EPS growth%
10.79
12.87
11.40
8.67
6.78
8.55
6.50
8.11
7.28
9.20
3.54
8.11
8.61
93
0.39
Bookvalue per sh₺
0.48
0.48
0.56
0.56
0.57
0.59
0.62
0.70
0.80
0.91
0.48
9.75%
6.43%
—
0.83
FCF per share₺
0.89
1.01
0.98
1.07
1.15
1.26
1.25
1.38
1.56
1.72
0.20
8.36%
7.06%
—
0.48
Dividend per sh₺
0.59
0.58
0.59
0.55
0.54
0.57
0.59
0.59
0.54
0.54
0.76
0.21%
0.31%
—
17.88
Div yield (avg)%
11.14
12.74
14.81
16.57
17.48
14.83
17.21
14.39
14.11
16.36
28.33
14.83
14.82
27
4.58
Payout ratio%
21.30
19.77
21.62
20.58
19.80
19.24
22.07
24.64
24.17
21.24
17.39
22.07
21.27
9
1.021
Shares (diluted)B
1.530
1.706
1.922
2.068
2.058
2.090
2.347
2.795
2.955
3.232
0.978
9.45%
8.00%
78
17.53
Buyback yield%
13.02
12.58
13.25
15.05
14.00
15.46
13.85
14.51
12.97
13.63
25.04
13.85
13.74
64
1.179
D/E ratiox
1.006
1.042
1.224
1.242
1.220
1.420
1.487
1.682
1.825
2.071
1.552
1.682
1.331
46
469.4
Enterprise value₺M
87.26
91.35
103.9
101.2
116.9
133.2
138.3
144.1
166.9
182.2
435.8
9.29%
8.77%
70
690.8
LT debt₺M
54.74
57.91
62.80
70.63
67.60
76.77
74.35
79.20
77.48
72.44
744.4
1.39%
3.93%
86
Revenue
₺824.6M
5.40%
1.00×
Cost of revenue
₺577.3M
5.40%
1.00×
Operating expenses
₺170.3M
5.59%
1.02×
Property and equipment
19.40%
Spread over hurdle
(26.79%)