459.9
Revenue₺M
268.7
285.6
301.1
330.6
353.0
375.0
395.3
427.2
457.3
485.2
476.6
6.56%
6.97%
90
8.49
Revenue growth%
6.25
5.73
4.64
3.74
1.31
3.14
1.08
2.37
5.04
6.25
22.20
3.14
4.19
42
16.44
Gross margin%
16.01
18.38
17.85
16.14
13.60
10.76
9.61
11.16
12.23
15.07
14.10
11.16
14.34
35
29.68
Operating margin%
14.52
15.85
14.88
12.51
9.57
9.68
10.60
11.70
14.30
16.06
27.32
11.70
13.41
54
25.00
Net margin%
9.92
10.90
13.40
10.97
10.70
11.88
13.20
10.52
9.49
8.83
5.48
10.52
10.80
83
29.97
P/E ratio (avg)x
15.38
15.52
16.22
17.84
18.36
17.03
16.16
18.50
17.32
18.21
22.12
17.32
17.18
66
30.06
EV/EBITx
52.84
59.82
64.25
71.80
70.34
77.55
81.89
91.20
101.9
99.72
18.47
91.20
74.68
77
13.42
FCF yield (avg)%
17.26
19.17
18.98
17.76
15.09
17.19
16.81
16.86
15.75
18.68
29.90
16.86
17.22
64
16.71
FCF margin%
3.43
3.46
5.25
5.59
7.81
9.93
8.30
7.69
10.22
7.70
24.40
8.30
7.70
42
0.203
FCF / Net incomex
1.679
1.727
1.607
1.700
1.458
1.281
1.347
1.264
1.230
1.091
0.961
1.264
1.403
9
25.98
ROIC%
7.51
9.91
8.58
11.06
12.85
15.85
15.79
15.60
14.62
15.68
16.44
15.68
13.73
29
12.17
Return on equity%
11.04
13.80
13.14
10.69
9.78
7.18
6.11
3.12
2.43
0.61
19.78
3.12
8.48
31
4.35
Return on assets%
11.19
12.81
12.96
13.89
12.07
12.01
14.75
16.46
19.01
19.40
5.27
16.46
13.43
26
0.19
EPS₺
0.14
0.13
0.11
0.12
0.12
0.12
0.12
0.12
0.13
0.14
0.21
3.61%
(1.66%)
—
26.29
EPS growth%
16.61
17.83
17.80
16.41
14.17
12.83
12.72
15.42
14.30
14.95
24.16
14.30
15.18
55
0.16
Bookvalue per sh₺
0.77
0.77
0.81
0.79
0.90
0.98
1.07
1.06
1.26
1.24
0.47
6.63%
6.03%
—
0.08
FCF per share₺
0.42
0.47
0.49
0.49
0.49
0.51
0.53
0.58
0.60
0.58
0.26
3.66%
3.58%
—
0.37
Dividend per sh₺
0.16
0.15
0.18
0.18
0.21
0.23
0.26
0.26
0.31
0.36
0.29
11.75%
10.64%
—
2.72
Div yield (avg)%
9.70
12.07
9.67
8.99
9.21
9.07
8.80
9.25
7.63
9.52
19.39
9.07
9.23
84
6.72
Payout ratio%
16.79
13.95
14.12
15.48
17.86
16.61
16.48
17.39
15.08
17.41
15.48
16.61
16.54
8
594.2
Shares (diluted)M
475.9
488.8
512.0
515.8
557.5
490.8
530.6
497.5
474.0
419.4
581.8
(5.53%)
(2.61%)
70
11.85
Buyback yield%
23.24
21.44
23.14
22.70
20.44
20.41
17.77
18.27
19.68
17.96
22.57
18.27
20.43
41
1.096
D/E ratiox
1.296
1.221
1.246
1.256
1.221
1.239
1.247
1.285
1.399
1.286
1.161
1.285
1.252
54
300.6
Enterprise value₺M
311.0
353.5
376.7
380.7
423.5
477.7
530.6
559.8
641.6
701.8
60.38
10.63%
8.89%
57
298.8
LT debt₺M
305.6
297.8
327.1
345.9
387.9
443.2
426.3
472.1
436.8
408.4
343.3
1.03%
4.30%
65
Revenue
₺485.2M
6.97%
1.00×
Cost of revenue
₺337.3M
6.89%
0.99×
Operating expenses
₺105.6M
7.39%
1.04×
Goodwill & intangibles
21.58%
Property and equipment
19.67%
Spread over hurdle
(28.79%)