26.01
Revenue₺M
190.7
196.0
206.9
221.0
226.9
237.3
250.4
265.0
275.3
289.8
28.10
5.02%
4.78%
87
3.72
Revenue growth%
22.79
25.48
23.25
25.77
25.03
25.89
28.46
29.94
32.83
31.17
17.67
29.94
25.83
6
11.04
Gross margin%
9.29
12.25
12.46
15.32
17.64
20.21
19.65
21.20
21.78
19.89
22.59
20.21
18.65
28
2.06
Operating margin%
7.94
6.48
7.85
9.32
6.64
8.58
7.25
6.68
8.51
6.04
23.81
7.25
7.55
43
11.03
Net margin%
8.34
7.96
6.53
5.23
6.87
9.34
12.09
14.57
13.18
12.66
7.20
12.66
8.84
13
14.23
P/E ratio (avg)x
16.61
15.31
14.62
13.08
12.19
11.75
10.96
11.17
11.84
12.36
23.84
11.75
12.27
26
16.01
EV/EBITx
8.066
7.813
7.435
7.451
7.028
7.870
8.460
8.118
8.033
7.388
14.99
8.033
7.841
87
15.63
FCF yield (avg)%
9.40
9.84
7.94
9.69
10.14
11.08
12.48
11.39
8.69
9.43
13.72
11.08
9.77
25
14.73
FCF margin%
8.15
9.72
8.44
11.09
12.92
11.28
9.46
8.27
8.14
9.87
28.59
9.46
9.59
73
1.086
FCF / Net incomex
2.905
3.134
3.658
4.195
4.305
5.089
5.028
5.447
6.117
7.008
1.235
5.447
4.666
60
10.50
ROIC%
19.83
18.49
17.45
15.14
17.68
20.63
17.88
15.21
16.04
17.93
14.13
17.88
17.78
18
16.70
Return on equity%
20.14
17.60
19.05
16.51
15.41
14.40
13.53
13.03
11.34
13.42
12.11
13.42
14.91
78
12.87
Return on assets%
8.55
8.86
7.89
7.87
6.68
6.42
7.17
9.59
11.52
11.86
23.86
9.59
8.22
62
0.09
EPS₺
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.09
0.09
0.10
2.19%
1.40%
—
20.51
EPS growth%
10.74
12.89
9.89
8.82
9.46
8.32
9.30
7.34
6.86
7.61
18.86
7.61
9.06
26
0.06
Bookvalue per sh₺
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.12
3.80%
3.13%
—
0.02
FCF per share₺
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.05
0.07
(2.97%)
(2.37%)
—
0.11
Dividend per sh₺
0.18
0.18
0.18
0.19
0.19
0.22
0.25
0.27
0.30
0.35
0.04
13.63%
7.40%
—
14.75
Div yield (avg)%
17.72
20.70
20.44
22.89
24.13
23.11
20.21
20.80
23.20
24.39
20.90
23.11
21.85
91
17.32
Payout ratio%
8.24
7.60
8.93
11.84
12.65
14.21
16.77
16.09
18.88
20.01
25.60
16.77
13.43
46
1.015
Shares (diluted)B
1.006
1.051
1.138
1.096
0.996
1.042
0.969
1.012
1.059
1.127
1.004
2.49%
0.78%
54
17.24
Buyback yield%
10.77
8.60
6.66
6.62
8.03
10.72
10.35
10.28
13.07
15.43
8.94
10.72
10.32
85
0.744
D/E ratiox
0.603
0.652
0.677
0.698
0.641
0.592
0.617
0.581
0.521
0.507
1.524
0.581
0.610
49
68.12
Enterprise value₺M
89.55
95.35
92.01
101.0
96.46
99.89
93.67
106.3
110.0
112.5
186.0
3.13%
2.71%
56
21.90
LT debt₺M
202.2
223.1
220.3
267.5
273.0
298.8
312.9
355.0
410.0
420.8
115.1
9.04%
8.37%
50
Revenue
₺289.8M
4.78%
1.00×
Cost of revenue
₺135.9M
4.66%
0.99×
Operating expenses
₺68.30M
4.40%
0.96×
Property and equipment
17.01%
Spread over hurdle
(22.66%)