11.41
Revenue₺M
104.6
114.0
125.0
137.9
150.7
160.9
171.1
186.3
198.1
218.0
12.63
7.66%
8.56%
35
12.35
Revenue growth%
15.95
15.85
16.02
18.11
15.48
14.07
16.57
18.67
19.74
17.84
4.24
17.84
16.30
49
24.77
Gross margin%
7.38
9.57
9.18
8.19
6.80
9.21
6.55
6.38
4.83
3.40
15.55
6.38
7.09
33
8.70
Operating margin%
7.41
6.19
4.47
6.40
3.55
4.44
2.38
1.71
3.70
6.41
23.49
3.70
4.46
86
22.57
Net margin%
11.02
13.95
13.26
12.05
9.18
8.45
7.98
7.55
6.00
6.41
28.22
7.55
8.81
27
10.30
P/E ratio (avg)x
53.66
61.64
59.15
67.27
70.12
70.74
76.69
79.72
77.20
84.83
33.49
77.20
70.43
51
33.16
EV/EBITx
38.66
44.73
52.69
63.01
72.57
71.85
75.24
81.17
89.17
102.1
6.172
81.17
72.21
21
5.16
FCF yield (avg)%
9.31
7.74
5.87
7.51
9.44
11.95
12.15
11.81
9.63
11.63
5.14
11.81
9.54
61
17.04
FCF margin%
22.69
21.01
21.70
23.51
23.94
26.48
29.40
27.79
29.96
32.13
16.97
29.40
25.21
77
1.038
FCF / Net incomex
1.437
1.631
1.557
1.440
1.320
1.377
1.519
1.751
1.624
1.740
1.522
1.624
1.538
5
15.93
ROIC%
29.09
29.17
26.66
29.66
29.93
28.49
26.94
27.37
28.57
26.03
7.55
27.37
28.53
61
25.69
Return on equity%
21.97
21.56
23.59
23.47
22.59
25.14
26.06
26.86
25.66
24.04
12.45
25.66
23.81
52
18.77
Return on assets%
1.45
1.35
0.40
2.78
0.62
2.20
0.40
0.40
1.19
2.50
10.38
1.19
1.27
50
3.38
EPS₺
2.10
2.25
2.50
2.72
3.06
3.35
3.87
4.26
4.88
4.69
3.69
8.92%
9.01%
—
14.43
EPS growth%
16.81
18.00
16.42
18.76
17.47
16.01
16.83
17.01
18.71
16.77
14.81
16.83
16.92
27
3.84
Bookvalue per sh₺
4.87
4.70
5.54
6.11
6.26
7.26
8.19
8.90
10.11
9.77
1.07
9.30%
8.83%
—
2.08
FCF per share₺
1.16
1.19
1.16
1.12
1.02
0.99
0.99
0.88
0.86
0.97
4.06
(0.88%)
(1.66%)
—
2.83
Dividend per sh₺
4.13
3.86
3.70
3.89
3.67
3.63
3.34
3.38
3.34
3.62
2.17
(0.23%)
(0.51%)
—
17.50
Div yield (avg)%
7.90
6.97
5.61
6.67
5.22
7.20
8.47
10.10
9.19
11.84
29.90
9.19
7.55
89
3.60
Payout ratio%
22.01
23.23
22.57
23.81
25.99
26.62
24.65
22.25
24.26
26.99
28.87
24.65
24.04
82
65.79
Shares (diluted)M
78.96
85.14
95.24
98.99
106.5
114.4
126.3
122.2
130.0
149.0
63.14
6.93%
6.27%
36
15.43
Buyback yield%
12.13
13.34
12.24
11.61
12.93
14.07
15.63
15.12
13.33
15.12
17.91
15.12
13.34
29
0.596
D/E ratiox
0.897
0.949
0.992
0.917
0.822
0.815
0.725
0.770
0.708
0.675
1.283
0.725
0.818
39
91.78
Enterprise value₺M
132.0
120.4
122.2
115.7
113.5
125.5
134.2
119.2
127.1
121.1
179.8
1.32%
(2.05%)
23
28.32
LT debt₺M
287.9
309.9
304.8
335.3
364.2
357.7
335.2
341.6
349.4
390.8
236.5
1.42%
4.63%
58
Revenue
₺218.0M
8.56%
1.00×
Cost of revenue
₺113.1M
9.08%
1.05×
Operating expenses
₺45.27M
7.96%
0.95×
Spread over hurdle
(2.53%)