90.57
Revenue₺M
150.5
154.7
158.9
165.3
170.2
176.7
184.5
191.9
199.9
205.3
95.38
3.82%
3.56%
11
28.40
Revenue growth%
4.28
4.17
2.84
1.06
1.15
3.89
6.54
8.94
7.43
6.94
4.97
6.94
4.23
68
2.16
Gross margin%
23.32
24.71
22.96
25.29
24.10
21.74
21.91
20.05
18.60
18.55
3.85
20.05
22.44
14
23.50
Operating margin%
19.53
21.34
22.82
24.21
26.93
29.40
28.46
27.24
28.76
28.81
21.80
28.76
27.09
53
12.05
Net margin%
27.69
29.76
29.22
30.79
31.72
29.08
30.15
32.57
29.83
31.24
25.92
30.15
29.99
66
30.03
P/E ratio (avg)x
40.56
42.57
47.28
50.73
52.42
54.59
53.13
52.38
59.93
70.77
8.850
54.59
52.40
72
18.73
EV/EBITx
20.64
19.28
19.16
20.23
17.68
19.23
20.28
17.65
17.24
17.14
12.23
17.65
19.20
31
4.62
FCF yield (avg)%
21.59
24.30
22.66
23.81
25.07
25.85
28.09
26.02
27.45
27.84
14.17
27.45
25.46
8
26.82
FCF margin%
4.67
6.96
9.35
9.13
11.52
11.98
11.87
11.15
11.25
11.45
4.90
11.45
11.20
83
1.503
FCF / Net incomex
0.844
0.904
0.784
0.797
0.728
0.698
0.650
0.609
0.609
0.562
0.406
0.609
0.713
34
15.54
ROIC%
8.48
11.25
8.83
9.08
7.86
7.98
8.66
8.94
8.94
7.92
12.32
8.66
8.74
85
20.84
Return on equity%
17.89
16.11
17.38
15.15
16.40
15.12
15.88
16.53
18.29
20.88
26.30
16.53
16.47
86
6.82
Return on assets%
0.40
0.40
0.40
2.13
1.47
0.40
0.40
0.40
1.79
2.52
23.20
0.40
0.40
5
0.34
EPS₺
0.14
0.16
0.17
0.19
0.20
0.22
0.23
0.25
0.24
0.22
0.36
2.61%
4.79%
—
23.73
EPS growth%
8.63
7.61
8.52
6.49
4.34
4.06
3.71
0.98
0.40
0.40
13.62
0.98
4.20
71
0.32
Bookvalue per sh₺
0.15
0.14
0.14
0.14
0.15
0.17
0.18
0.17
0.17
0.18
0.10
3.77%
1.73%
—
0.09
FCF per share₺
0.38
0.38
0.38
0.41
0.42
0.47
0.54
0.58
0.67
0.75
0.31
12.41%
6.90%
—
0.09
Dividend per sh₺
0.10
0.11
0.12
0.13
0.13
0.15
0.15
0.17
0.18
0.18
0.14
5.69%
6.31%
—
25.30
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.87
0.77
1.35
9.86
0.77
0.40
35
23.85
Payout ratio%
1.86
3.28
5.72
2.74
5.62
4.95
5.18
7.89
6.86
6.99
29.57
6.86
5.40
22
287.7
Shares (diluted)M
358.3
374.3
423.6
429.3
420.7
472.5
476.2
433.4
474.3
540.4
274.6
5.14%
5.19%
64
6.20
Buyback yield%
3.76
3.74
1.16
1.67
0.40
0.40
0.40
0.40
1.43
3.72
6.08
0.40
1.30
36
1.072
D/E ratiox
0.852
0.990
1.069
1.128
1.139
1.141
1.114
1.127
1.115
1.065
0.515
1.115
1.114
50
112.6
Enterprise value₺M
112.1
122.2
117.1
125.4
133.4
134.7
149.6
157.4
174.7
163.3
31.78
4.13%
4.20%
23
30.95
LT debt₺M
22.91
27.06
28.48
28.16
28.95
28.80
30.01
34.67
36.78
36.96
68.86
5.01%
6.71%
41
Revenue
₺205.3M
3.56%
1.00×
Cost of revenue
₺116.7M
3.76%
1.02×
Operating expenses
₺37.48M
3.52%
1.00×
Goodwill & intangibles
16.98%
Spread over hurdle
(18.21%)