453.3
Revenue₺M
373.1
388.1
391.1
408.4
417.4
423.4
437.9
444.3
458.9
480.1
480.9
2.84%
2.91%
52
4.64
Revenue growth%
11.43
10.88
8.80
10.25
10.90
12.03
12.70
10.63
11.58
14.35
4.29
12.03
11.16
94
12.40
Gross margin%
4.35
4.86
7.01
9.39
10.00
8.80
6.19
3.19
1.74
0.62
8.93
3.19
5.52
44
2.40
Operating margin%
27.19
24.92
25.37
25.86
27.19
26.55
26.93
25.38
26.77
25.97
28.28
26.55
26.26
57
22.90
Net margin%
26.90
25.98
25.36
26.09
23.26
20.47
18.33
17.83
20.76
21.28
3.14
20.47
22.27
29
7.861
P/E ratio (avg)x
27.48
24.92
25.67
24.56
25.13
24.98
25.43
27.01
24.18
22.36
18.87
24.98
25.06
24
23.47
EV/EBITx
27.82
27.50
27.03
27.39
26.92
29.19
32.93
37.10
41.85
40.24
21.21
37.10
28.50
34
20.52
FCF yield (avg)%
23.90
23.28
22.74
24.42
23.15
24.71
22.18
22.71
25.40
27.08
24.39
24.71
23.59
77
17.57
FCF margin%
26.05
25.94
26.98
24.02
24.93
26.53
25.01
24.87
26.55
28.03
12.01
26.53
25.99
72
1.300
FCF / Net incomex
0.323
0.334
0.325
0.363
0.371
0.396
0.360
0.360
0.332
0.324
0.512
0.360
0.347
14
7.99
ROIC%
26.94
26.49
27.57
26.12
23.47
21.96
24.95
23.19
23.07
22.82
2.97
23.07
24.21
81
23.91
Return on equity%
18.49
18.51
19.23
21.88
19.69
19.20
18.54
15.82
17.50
17.43
24.42
17.50
18.52
92
6.37
Return on assets%
13.50
11.69
11.61
11.49
12.63
10.20
7.66
9.93
9.33
8.91
21.67
9.33
10.85
29
0.18
EPS₺
0.29
0.31
0.31
0.32
0.36
0.39
0.46
0.52
0.61
0.68
0.20
13.58%
10.02%
—
9.20
EPS growth%
3.54
2.77
0.52
0.40
0.40
1.15
0.40
2.68
2.97
1.85
29.97
1.85
1.50
21
0.14
Bookvalue per sh₺
0.23
0.26
0.26
0.25
0.27
0.27
0.31
0.35
0.38
0.38
0.12
6.58%
6.40%
—
0.16
FCF per share₺
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(0.06%)
0.44%
—
0.15
Dividend per sh₺
0.18
0.19
0.21
0.22
0.26
0.25
0.29
0.32
0.32
0.32
0.12
4.43%
6.43%
—
6.12
Div yield (avg)%
16.22
15.59
13.73
15.09
16.61
16.96
18.06
17.96
19.48
20.36
15.62
18.06
16.79
79
27.39
Payout ratio%
20.24
20.81
23.52
23.12
20.57
20.33
20.24
21.24
21.83
24.17
24.72
21.24
21.03
79
1.529
Shares (diluted)B
2.168
2.281
2.599
2.952
2.986
2.960
2.930
2.907
3.359
3.714
1.539
4.46%
6.69%
73
23.44
Buyback yield%
3.41
4.18
6.49
4.12
4.16
6.88
7.19
6.26
4.94
3.51
24.38
6.26
4.56
51
1.752
D/E ratiox
0.088
0.076
0.076
0.072
0.077
0.065
0.066
0.058
0.052
0.055
0.559
0.058
0.069
94
176.4
Enterprise value₺M
396.4
437.0
427.9
402.5
362.0
355.5
362.5
336.6
299.0
324.0
235.3
(2.19%)
(2.56%)
48
0.285
LT debt₺B
0.587
0.691
0.824
0.824
0.851
0.859
0.970
0.952
1.086
1.105
0.217
5.37%
6.49%
34
Revenue
₺480.1M
2.91%
1.00×
Cost of revenue
₺299.6M
2.90%
1.00×
Operating expenses
₺99.61M
2.56%
0.97×
Property and equipment
16.95%
Spread over hurdle
(18.95%)