77.54
Revenue₺M
86.22
94.98
104.8
115.0
121.5
130.8
142.9
157.6
169.5
185.6
85.49
8.85%
8.66%
50
16.24
Revenue growth%
25.36
24.94
24.51
22.41
25.34
27.93
26.75
28.53
26.43
26.58
27.94
26.75
25.90
85
21.30
Gross margin%
13.46
11.67
12.31
14.46
14.98
15.54
13.04
11.50
13.91
15.33
23.37
13.91
13.68
41
24.80
Operating margin%
24.70
26.81
23.89
24.83
24.41
24.44
27.09
27.66
27.89
26.14
29.89
27.09
25.49
66
12.72
Net margin%
3.14
3.78
0.87
0.98
1.61
4.06
4.02
4.51
3.76
2.49
6.62
4.02
3.45
71
16.23
P/E ratio (avg)x
24.74
24.96
26.21
27.25
30.64
31.86
36.18
41.78
41.39
42.94
23.43
41.39
31.25
86
24.48
EV/EBITx
47.33
52.26
59.23
59.46
62.06
63.52
69.01
67.03
77.00
81.11
34.46
69.01
62.79
6
15.38
FCF yield (avg)%
9.64
10.19
7.32
4.90
7.62
10.15
7.50
5.22
2.94
3.23
20.30
5.22
7.41
87
29.97
FCF margin%
5.36
2.75
2.91
1.40
0.64
0.40
0.98
0.40
0.40
0.70
9.80
0.40
0.84
40
1.191
FCF / Net incomex
0.743
0.644
0.575
0.572
0.584
0.605
0.651
0.691
0.665
0.633
1.567
0.651
0.639
58
4.04
ROIC%
31.52
29.03
30.65
33.18
35.89
32.90
30.66
30.12
32.87
35.52
23.67
32.87
32.19
12
17.61
Return on equity%
21.21
20.60
19.46
19.66
22.17
22.95
22.15
22.52
21.53
24.32
12.76
22.52
21.84
70
2.81
Return on assets%
17.45
19.93
20.35
19.84
21.49
22.40
25.24
27.46
29.08
29.02
26.90
27.46
21.95
46
0.06
EPS₺
0.06
0.06
0.07
0.08
0.09
0.08
0.10
0.10
0.11
0.11
0.06
4.33%
7.90%
—
3.60
EPS growth%
15.55
17.65
19.93
19.97
22.85
24.37
22.48
21.51
22.06
22.06
7.65
22.06
21.79
77
0.05
Bookvalue per sh₺
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
0.05%
4.39%
—
0.04
FCF per share₺
0.10
0.10
0.11
0.12
0.12
0.12
0.14
0.15
0.17
0.18
0.03
9.19%
7.69%
—
0.03
Dividend per sh₺
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.04
4.91%
4.74%
—
8.39
Div yield (avg)%
23.00
22.03
22.52
21.58
23.86
24.59
23.05
25.08
27.50
25.78
20.95
25.08
23.45
73
17.23
Payout ratio%
14.00
12.60
13.56
11.47
11.41
14.03
15.35
12.51
9.79
10.62
4.49
12.51
12.56
69
0.793
Shares (diluted)B
0.926
0.902
0.969
0.984
0.962
1.095
1.088
1.250
1.278
1.429
0.802
8.24%
3.64%
30
14.97
Buyback yield%
25.04
25.87
24.41
23.70
22.76
22.83
21.89
22.65
21.63
24.37
15.20
22.65
23.27
44
1.379
D/E ratiox
0.613
0.581
0.596
0.650
0.757
0.816
0.929
0.900
0.955
0.918
1.125
0.918
0.786
94
79.03
Enterprise value₺M
26.49
25.49
24.05
24.40
26.85
27.20
28.08
32.54
33.35
36.12
129.6
6.11%
3.95%
93
149.2
LT debt₺M
134.0
129.7
116.1
111.7
94.83
100.1
92.09
94.11
101.1
101.3
117.7
1.34%
(1.99%)
38
Revenue
₺185.6M
8.66%
1.00×
Cost of revenue
₺93.87M
8.51%
0.99×
Operating expenses
₺36.50M
9.34%
1.06×
Property and equipment
21.50%
Goodwill & intangibles
15.32%
Spread over hurdle
(21.98%)