79.24
Revenue₺M
180.5
191.0
201.8
213.1
228.3
243.5
258.5
273.5
292.8
314.0
84.65
6.59%
6.07%
28
8.86
Revenue growth%
31.38
33.59
34.19
32.47
31.48
32.90
35.81
34.95
33.48
30.77
21.60
33.48
33.19
67
26.61
Gross margin%
9.74
11.88
11.21
13.18
15.58
14.92
16.46
17.37
14.39
14.90
7.59
14.92
14.65
85
12.94
Operating margin%
23.73
23.95
21.04
20.89
22.38
23.80
25.85
24.68
26.04
28.08
22.24
25.85
23.87
9
5.51
Net margin%
7.37
4.90
2.57
1.02
3.73
4.04
3.01
1.16
0.40
1.76
4.92
1.76
2.79
26
16.17
P/E ratio (avg)x
19.61
21.90
25.48
26.80
25.64
24.25
23.26
22.24
21.55
22.97
6.840
22.97
23.11
22
6.994
EV/EBITx
35.06
36.59
41.78
42.54
48.24
46.29
51.36
46.96
44.36
44.44
13.67
46.29
44.40
89
29.79
FCF yield (avg)%
7.58
7.84
10.19
10.56
9.92
7.18
6.50
6.07
6.73
5.63
23.50
6.50
7.38
86
25.75
FCF margin%
7.91
7.35
8.77
11.71
12.20
13.77
10.96
8.22
9.00
10.99
3.02
10.96
9.98
76
0.817
FCF / Net incomex
0.117
0.103
0.100
0.096
0.101
0.105
0.104
0.111
0.101
0.103
1.763
0.104
0.103
80
13.33
ROIC%
19.79
18.52
20.78
23.37
24.58
25.56
27.55
27.22
27.67
27.17
4.49
27.22
25.07
62
10.22
Return on equity%
27.12
28.31
28.84
30.68
31.80
33.28
34.89
37.71
38.14
40.68
20.29
37.71
32.54
30
3.08
Return on assets%
29.42
26.70
25.72
26.33
26.82
28.05
30.64
32.55
33.66
30.90
12.79
30.90
28.74
27
0.10
EPS₺
0.20
0.19
0.17
0.16
0.17
0.18
0.17
0.17
0.16
0.17
0.11
0.41%
(1.62%)
—
7.58
EPS growth%
26.47
26.03
26.94
29.68
27.26
25.95
25.02
25.01
22.32
23.25
4.05
25.01
25.99
89
0.11
Bookvalue per sh₺
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.06
0.06
0.05
0.11
(3.45%)
(2.55%)
—
0.18
FCF per share₺
0.05
0.06
0.06
0.06
0.07
0.08
0.10
0.11
0.11
0.13
0.16
12.43%
10.77%
—
0.20
Dividend per sh₺
0.10
0.10
0.10
0.11
0.11
0.11
0.13
0.13
0.14
0.14
0.05
4.02%
4.05%
—
22.00
Div yield (avg)%
27.64
29.21
29.54
28.83
30.63
28.00
26.49
29.26
27.53
26.33
6.48
27.53
28.41
64
22.47
Payout ratio%
30.20
29.04
30.72
29.33
27.12
27.83
29.10
29.97
27.80
30.12
24.90
29.10
29.21
9
0.935
Shares (diluted)B
1.984
2.032
2.345
2.604
2.661
2.791
2.914
3.143
3.726
3.794
0.900
7.35%
8.27%
40
8.86
Buyback yield%
29.74
30.96
31.26
28.94
30.30
27.87
29.11
30.51
30.70
33.33
8.87
30.51
30.41
34
0.440
D/E ratiox
0.521
0.515
0.467
0.495
0.542
0.570
0.552
0.499
0.480
0.479
0.140
0.499
0.507
17
86.94
Enterprise value₺M
180.3
198.7
230.1
236.1
274.8
294.2
343.7
343.5
395.9
435.6
219.0
9.65%
10.27%
74
84.02
LT debt₺M
42.54
43.10
49.12
58.69
62.42
70.25
76.14
90.53
99.43
103.3
27.16
10.59%
9.03%
82
Revenue
₺314.0M
6.07%
1.00×
Cost of revenue
₺219.8M
6.07%
1.00×
Operating expenses
₺60.96M
6.05%
1.00×
Goodwill & intangibles
16.53%
Spread over hurdle
(30.72%)