342.4
Revenue₺M
302.3
326.1
359.6
395.5
429.8
471.0
502.6
535.1
585.9
638.6
364.7
8.24%
8.67%
44
29.98
Revenue growth%
13.67
15.67
14.17
12.28
15.14
16.73
15.02
16.44
17.85
18.29
14.83
16.73
15.40
28
7.05
Gross margin%
16.41
17.89
18.00
16.95
15.45
13.34
13.14
12.65
13.02
14.63
28.68
13.14
15.04
80
21.63
Operating margin%
8.49
7.69
4.85
2.14
0.63
3.35
6.12
4.34
2.12
1.11
3.61
3.35
3.84
80
18.50
Net margin%
22.52
21.42
22.14
21.45
22.91
23.92
23.70
22.67
25.01
23.58
17.10
23.70
22.79
73
26.65
P/E ratio (avg)x
40.49
39.10
44.99
48.60
49.01
51.01
59.62
65.10
63.10
61.20
21.43
61.20
50.01
86
6.676
EV/EBITx
43.81
47.98
49.07
51.28
58.41
66.27
61.94
57.86
66.87
66.60
18.78
66.27
58.14
19
11.17
FCF yield (avg)%
9.02
7.65
7.68
10.27
10.44
7.92
10.84
9.80
10.17
12.57
25.52
10.17
9.99
62
23.58
FCF margin%
29.94
32.48
35.31
37.40
34.98
37.98
38.36
39.65
42.42
43.06
21.09
39.65
37.69
7
1.632
FCF / Net incomex
0.902
0.967
0.997
0.856
0.769
0.797
0.743
0.638
0.599
0.597
1.714
0.638
0.783
16
11.42
ROIC%
27.61
26.45
27.33
28.49
31.32
32.58
29.76
31.52
33.90
36.07
25.61
32.58
30.54
62
27.24
Return on equity%
10.76
10.36
11.61
8.73
11.43
11.47
8.94
9.21
10.90
13.28
15.08
10.90
10.83
59
27.41
Return on assets%
34.87
35.77
34.92
33.41
31.20
33.51
35.58
32.75
31.88
32.90
14.93
32.90
33.46
39
0.16
EPS₺
0.22
0.22
0.19
0.20
0.22
0.20
0.18
0.19
0.20
0.20
0.17
(1.73%)
(0.04%)
—
27.82
EPS growth%
3.27
5.96
8.41
7.45
7.64
8.73
6.61
9.27
11.27
12.31
5.30
9.27
8.02
82
0.13
Bookvalue per sh₺
0.03
0.03
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.13
(1.73%)
(2.99%)
—
0.04
FCF per share₺
0.11
0.12
0.12
0.14
0.15
0.15
0.16
0.16
0.16
0.15
0.18
(0.48%)
4.16%
—
0.20
Dividend per sh₺
0.11
0.12
0.12
0.12
0.12
0.12
0.12
0.13
0.13
0.14
0.05
2.89%
2.98%
—
4.85
Div yield (avg)%
26.03
26.38
27.01
24.04
22.66
23.41
22.27
23.77
25.25
24.86
19.28
23.77
24.45
88
16.22
Payout ratio%
14.23
14.06
13.68
16.56
14.49
13.83
12.24
13.66
15.94
18.30
25.03
13.83
14.15
7
1.121
Shares (diluted)B
0.886
0.908
0.851
0.914
0.889
0.982
1.028
1.118
0.991
1.058
1.098
3.54%
0.84%
67
29.50
Buyback yield%
3.58
4.44
5.36
6.82
4.53
3.32
5.46
3.47
6.18
4.49
2.64
4.49
4.51
37
0.397
D/E ratiox
1.835
1.974
1.946
1.946
1.852
1.948
2.060
2.051
2.056
2.170
1.635
2.056
1.961
65
54.00
Enterprise value₺M
176.0
188.0
188.7
172.5
154.8
144.5
149.6
149.6
149.5
149.6
484.6
(0.67%)
(2.76%)
16
172.0
LT debt₺M
535.8
505.5
564.5
653.1
707.5
685.1
737.9
748.4
705.4
661.7
349.1
(1.33%)
3.62%
17
Revenue
₺638.6M
8.67%
1.00×
Cost of revenue
₺447.1M
8.67%
1.00×
Operating expenses
₺118.5M
7.85%
0.93×
Property and equipment
16.14%
Spread over hurdle
(30.23%)