162.9
Revenue₺M
130.9
138.6
148.2
154.5
165.8
174.2
182.3
192.5
199.0
212.0
167.3
5.04%
5.51%
55
11.76
Revenue growth%
16.36
13.94
12.75
11.86
12.56
13.98
12.46
11.94
12.54
13.73
24.76
12.54
12.66
47
28.82
Gross margin%
10.31
11.46
13.28
14.48
15.89
17.77
18.51
17.94
17.55
16.92
2.80
17.77
16.40
42
10.86
Operating margin%
23.52
22.78
23.82
26.48
28.23
25.77
24.37
22.36
20.52
22.98
11.69
22.98
23.67
55
26.68
Net margin%
7.28
4.92
6.71
7.64
9.82
7.03
9.30
8.44
6.66
6.80
16.38
7.03
7.15
41
14.37
P/E ratio (avg)x
8.657
10.11
10.87
11.00
10.60
11.99
12.53
14.43
13.47
13.46
7.340
13.46
11.50
39
26.14
EV/EBITx
23.35
23.23
25.76
28.33
33.23
34.68
40.88
38.72
45.45
45.21
27.79
40.88
33.96
59
18.09
FCF yield (avg)%
20.86
21.73
19.01
21.44
21.21
18.63
17.00
18.96
18.26
21.04
20.35
18.63
19.93
47
9.53
FCF margin%
5.22
7.56
7.50
9.23
7.90
9.68
11.43
9.22
9.16
8.52
28.44
9.22
8.84
59
0.199
FCF / Net incomex
0.315
0.296
0.259
0.255
0.227
0.201
0.214
0.211
0.224
0.230
1.495
0.214
0.229
29
21.55
ROIC%
13.36
12.10
12.53
14.04
12.32
13.26
15.25
15.47
15.93
17.41
23.37
15.47
13.70
55
17.29
Return on equity%
29.56
28.24
26.17
27.26
29.85
29.07
26.43
29.24
28.15
25.76
3.51
28.15
28.20
13
29.18
Return on assets%
31.08
29.32
28.72
26.64
25.46
22.71
21.52
19.76
21.66
23.59
6.19
21.66
24.52
69
0.39
EPS₺
0.74
0.73
0.82
0.80
0.92
0.96
1.03
1.01
1.14
1.18
0.42
5.00%
5.85%
—
20.41
EPS growth%
13.28
13.23
12.44
10.42
9.71
10.16
11.79
11.32
12.15
10.04
14.79
11.32
11.55
48
0.94
Bookvalue per sh₺
0.71
0.80
0.78
0.79
0.85
0.78
0.81
0.92
0.90
0.84
0.42
(0.44%)
2.95%
—
0.50
FCF per share₺
0.86
0.96
1.01
1.04
0.97
0.89
0.91
0.94
1.03
0.99
0.56
0.45%
2.00%
—
0.91
Dividend per sh₺
0.60
0.67
0.70
0.74
0.80
0.87
0.84
0.95
1.06
1.07
0.25
6.04%
7.23%
—
6.84
Div yield (avg)%
8.81
6.95
9.05
8.78
5.98
3.94
2.98
0.82
0.40
0.40
3.50
0.82
4.96
50
18.58
Payout ratio%
15.81
16.27
16.40
14.61
15.56
15.78
14.45
16.17
18.76
16.78
19.09
16.17
15.99
76
63.28
Shares (diluted)M
78.87
81.70
93.74
92.24
101.3
102.2
105.1
101.7
107.0
110.4
63.93
1.73%
2.96%
94
6.53
Buyback yield%
14.41
11.91
12.09
14.19
13.78
10.88
12.37
14.58
15.41
13.43
14.09
13.43
13.61
59
0.430
D/E ratiox
1.812
1.611
1.722
1.630
1.682
1.819
1.874
1.971
1.902
1.656
1.572
1.874
1.767
7
154.7
Enterprise value₺M
96.39
109.6
106.5
117.8
120.2
124.9
139.8
140.0
153.0
173.2
110.6
7.57%
4.98%
28
90.96
LT debt₺M
172.8
189.9
205.5
192.7
190.6
192.0
192.6
221.2
244.1
245.3
37.57
5.18%
4.77%
66
Revenue
₺212.0M
5.51%
1.00×
Cost of revenue
₺148.4M
5.51%
1.00×
Operating expenses
₺42.33M
5.18%
0.97×
Cash and investments
19.23%
Spread over hurdle
(25.82%)