54.30
Revenue₺M
135.1
143.8
157.2
166.8
181.0
192.0
210.4
226.5
244.3
264.9
57.68
7.92%
7.67%
79
20.82
Revenue growth%
16.65
13.93
11.60
13.47
14.06
14.60
13.08
13.05
12.36
10.64
29.86
13.05
13.28
50
25.81
Gross margin%
4.03
1.81
3.01
5.94
7.94
7.84
5.54
6.13
8.55
7.53
10.47
7.53
6.04
87
10.28
Operating margin%
13.19
15.64
18.18
16.00
13.39
10.47
9.95
12.41
11.09
8.13
7.83
10.47
12.80
84
22.09
Net margin%
8.70
6.64
7.37
8.55
6.27
7.95
10.34
8.48
10.34
10.09
4.50
10.09
8.52
43
27.02
P/E ratio (avg)x
41.60
43.36
43.38
39.42
40.23
40.57
42.10
44.71
46.54
51.09
35.72
44.71
42.73
9
37.84
EV/EBITx
21.76
25.55
25.73
26.59
30.35
29.48
29.84
31.77
33.52
34.16
31.49
31.77
29.66
51
14.66
FCF yield (avg)%
10.19
10.30
7.76
7.47
6.96
5.08
4.72
2.13
1.73
4.17
22.21
4.17
6.02
74
27.93
FCF margin%
17.25
19.90
22.83
21.34
20.48
21.06
24.06
23.28
25.69
25.59
5.75
24.06
22.09
90
1.197
FCF / Net incomex
0.409
0.455
0.496
0.547
0.546
0.507
0.574
0.595
0.572
0.606
0.546
0.574
0.546
69
28.62
ROIC%
15.90
18.39
17.24
15.83
18.45
19.21
20.01
18.07
16.92
18.13
5.89
18.13
18.10
68
27.95
Return on equity%
20.75
22.10
23.99
22.45
24.03
22.34
20.69
19.50
22.19
20.30
16.14
20.69
22.14
89
22.87
Return on assets%
18.00
19.28
20.23
20.87
22.77
20.46
18.13
16.61
18.48
16.91
5.69
18.13
18.88
6
1.40
EPS₺
0.85
0.86
0.91
0.87
0.96
0.83
0.81
0.85
0.92
0.97
1.51
0.30%
1.03%
—
18.85
EPS growth%
3.22
5.62
4.50
1.78
1.54
0.40
0.40
0.40
3.30
0.99
18.62
0.40
1.66
16
0.80
Bookvalue per sh₺
1.12
1.29
1.47
1.68
1.86
1.73
1.70
1.78
1.87
1.72
1.21
(1.47%)
5.57%
—
0.24
FCF per share₺
0.76
0.81
0.84
0.80
0.77
0.83
0.80
0.91
0.86
0.97
1.14
4.70%
3.43%
—
1.33
Dividend per sh₺
1.78
2.11
2.19
2.54
2.88
2.90
2.99
3.35
3.73
3.78
0.80
5.55%
8.98%
—
13.76
Div yield (avg)%
27.32
25.34
25.65
26.92
25.29
24.54
26.06
28.58
29.74
30.06
28.08
28.58
26.49
10
15.85
Payout ratio%
25.67
23.80
22.47
22.94
25.72
25.49
27.64
27.72
26.77
28.97
12.01
27.64
25.70
37
102.4
Shares (diluted)M
137.8
144.4
146.0
169.0
181.5
181.7
174.1
193.7
201.5
215.8
103.0
3.53%
4.39%
9
4.10
Buyback yield%
0.40
0.40
0.40
1.51
0.40
2.60
0.40
0.56
0.77
3.25
28.39
0.77
0.48
43
1.563
D/E ratiox
0.711
0.709
0.702
0.722
0.810
0.854
0.846
0.808
0.782
0.840
1.705
0.840
0.795
36
94.88
Enterprise value₺M
42.61
40.88
39.52
37.64
38.90
38.06
39.38
37.35
32.92
34.00
197.8
(2.66%)
(3.14%)
48
124.1
LT debt₺M
182.7
158.0
137.0
123.7
123.7
128.5
125.1
113.3
103.2
105.8
21.66
(3.08%)
(4.62%)
81
Revenue
₺264.9M
7.67%
1.00×
Cost of revenue
₺133.5M
7.25%
0.96×
Operating expenses
₺66.05M
8.18%
1.05×
Property and equipment
18.13%
Spread over hurdle
(26.63%)