50.46
Revenue₺M
53.98
58.35
63.21
67.45
71.31
76.09
82.16
86.15
89.95
95.11
54.30
5.93%
6.64%
94
28.77
Revenue growth%
17.27
18.69
20.48
23.39
25.58
24.98
27.21
25.53
22.55
21.79
16.47
24.98
22.97
12
8.15
Gross margin%
31.29
32.60
30.33
31.54
31.04
30.69
32.72
34.34
36.81
35.73
9.78
34.34
32.07
70
29.79
Operating margin%
8.50
10.60
9.49
6.90
7.14
9.16
8.82
11.26
11.41
13.36
25.43
11.26
9.33
76
7.45
Net margin%
1.40
1.25
0.40
0.40
0.40
0.40
3.18
4.03
5.01
3.60
10.60
3.60
1.32
14
7.426
P/E ratio (avg)x
27.24
27.18
31.44
31.00
30.22
35.82
41.07
48.14
48.57
53.27
10.87
48.14
33.63
44
10.44
EV/EBITx
41.65
44.55
47.36
53.08
58.36
58.55
57.32
58.44
69.13
79.02
7.793
58.55
57.84
9
6.00
FCF yield (avg)%
1.83
1.38
2.46
0.40
0.40
0.40
0.40
0.40
2.87
5.54
29.91
0.40
0.89
21
17.46
FCF margin%
14.57
12.87
13.88
16.17
15.84
16.57
14.78
17.39
18.82
20.41
20.74
17.39
16.00
84
1.311
FCF / Net incomex
1.384
1.484
1.392
1.517
1.439
1.331
1.379
1.520
1.649
1.661
1.761
1.520
1.461
31
17.22
ROIC%
31.99
32.09
33.59
32.82
32.94
30.28
32.23
30.57
30.05
27.61
16.87
30.28
32.04
16
24.58
Return on equity%
6.32
4.62
3.04
2.13
4.15
5.90
3.98
6.63
4.08
2.88
17.75
4.08
4.12
65
20.05
Return on assets%
26.18
24.01
26.07
23.40
26.19
26.16
25.02
23.56
24.22
22.70
15.09
24.22
24.62
81
0.12
EPS₺
0.11
0.11
0.12
0.11
0.11
0.10
0.10
0.09
0.08
0.07
0.13
(9.29%)
(4.52%)
—
26.37
EPS growth%
18.70
20.49
19.81
21.83
20.10
22.99
23.96
21.03
22.25
23.93
7.98
22.99
21.43
33
0.06
Bookvalue per sh₺
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.10
7.31%
6.85%
—
0.03
FCF per share₺
0.18
0.20
0.22
0.22
0.22
0.25
0.25
0.28
0.28
0.27
0.14
4.71%
5.51%
—
0.17
Dividend per sh₺
0.14
0.15
0.18
0.19
0.19
0.21
0.25
0.28
0.29
0.34
0.12
12.09%
9.34%
—
21.49
Div yield (avg)%
10.78
11.54
12.46
10.10
10.76
11.22
11.47
9.78
7.18
6.19
15.81
9.78
10.77
54
7.61
Payout ratio%
17.22
17.59
16.49
16.94
16.98
15.10
15.05
14.74
11.79
11.83
15.01
14.74
15.80
5
437.1
Shares (diluted)M
530.7
528.6
486.1
473.5
490.7
520.4
474.2
521.9
543.9
540.6
443.0
1.95%
0.05%
83
16.56
Buyback yield%
31.19
28.43
28.88
30.30
27.41
24.43
24.82
23.97
22.38
20.77
27.72
23.97
26.12
37
0.109
D/E ratiox
1.328
1.582
1.858
2.105
2.184
2.588
2.622
3.112
3.609
3.602
1.537
3.112
2.386
44
34.46
Enterprise value₺M
71.39
69.20
59.06
59.10
55.71
48.32
50.50
43.23
38.14
36.71
64.07
(8.00%)
(7.47%)
65
42.19
LT debt₺M
39.30
42.42
42.98
48.71
45.05
46.62
45.12
44.82
49.11
45.27
80.90
0.10%
0.56%
91
Revenue
₺95.11M
6.64%
1.00×
Cost of revenue
₺48.73M
6.94%
1.03×
Operating expenses
₺15.17M
6.09%
0.95×
Property and equipment
17.80%
Cash and investments
17.73%
Spread over hurdle
(0.53%)