174.4
Revenue₺M
423.9
426.7
435.4
446.4
442.3
447.7
450.4
453.6
447.8
458.0
178.9
0.70%
0.77%
88
8.85
Revenue growth%
20.02
22.71
20.75
21.33
23.47
24.39
23.09
21.13
23.31
20.41
24.78
23.09
22.02
17
29.04
Gross margin%
23.74
22.58
20.38
18.82
15.82
14.14
15.15
17.66
16.98
14.65
22.88
15.15
17.32
91
4.55
Operating margin%
12.34
10.95
8.71
11.66
14.63
15.71
17.36
16.41
18.28
20.80
4.77
17.36
15.17
72
19.49
Net margin%
19.65
20.57
23.50
21.82
21.08
18.40
20.60
20.75
21.46
21.01
25.89
20.75
20.88
86
20.10
P/E ratio (avg)x
33.27
31.26
31.49
30.60
35.60
38.97
42.37
40.73
40.36
37.99
15.37
40.36
36.80
46
28.06
EV/EBITx
24.63
25.53
26.17
23.70
23.38
22.29
20.09
17.68
16.35
16.35
6.081
17.68
22.83
72
24.11
FCF yield (avg)%
8.74
6.32
4.59
3.07
1.85
1.42
1.86
0.40
0.40
0.40
27.12
0.40
1.85
42
10.25
FCF margin%
0.40
2.64
1.96
4.20
3.28
3.98
3.53
3.70
5.61
8.61
15.36
3.98
3.62
18
1.437
FCF / Net incomex
2.104
2.230
2.165
2.189
2.203
2.450
2.684
2.573
2.487
2.402
1.480
2.487
2.316
21
19.23
ROIC%
10.78
8.18
5.55
4.63
5.32
7.28
5.20
4.16
7.09
4.28
13.43
5.20
5.44
40
5.63
Return on equity%
23.41
22.45
22.66
22.02
23.20
25.90
27.65
27.82
29.89
27.86
6.17
27.82
24.66
88
14.97
Return on assets%
6.87
8.26
9.01
9.70
12.26
9.67
7.52
10.33
11.61
10.48
5.54
10.33
9.68
88
1.30
EPS₺
2.91
3.15
3.72
4.34
4.78
4.79
4.90
5.78
6.47
6.24
1.44
5.45%
8.82%
—
11.44
EPS growth%
31.88
30.01
32.31
32.31
31.53
30.24
32.80
35.30
33.23
35.67
18.21
33.23
32.31
55
1.89
Bookvalue per sh₺
0.53
0.48
0.51
0.50
0.56
0.61
0.68
0.75
0.71
0.74
1.09
5.59%
3.87%
—
0.75
FCF per share₺
2.38
2.42
2.80
2.93
3.36
3.67
3.57
3.88
4.33
4.50
0.39
6.04%
7.87%
—
1.96
Dividend per sh₺
0.69
0.70
0.65
0.73
0.84
0.80
0.92
1.06
1.18
1.26
1.47
8.41%
5.59%
—
3.36
Div yield (avg)%
6.79
4.97
3.37
1.31
3.18
0.45
0.40
1.84
0.40
0.40
24.26
0.40
1.57
44
23.07
Payout ratio%
17.03
17.16
14.61
14.48
13.44
11.16
12.10
10.55
9.37
10.54
28.23
10.55
12.77
22
79.54
Shares (diluted)M
87.57
92.33
99.77
96.50
102.8
109.2
99.36
93.56
102.5
92.28
79.12
(2.14%)
0.62%
61
22.12
Buyback yield%
18.89
16.60
16.75
15.67
14.75
14.74
13.56
12.17
9.61
9.30
5.70
12.17
14.75
85
1.117
D/E ratiox
0.182
0.183
0.201
0.219
0.213
0.215
0.222
0.200
0.202
0.225
1.767
0.215
0.208
67
85.58
Enterprise value₺M
371.5
392.1
387.2
399.8
371.7
336.5
355.9
327.4
293.8
314.4
373.6
(3.29%)
(1.01%)
75
183.4
LT debt₺M
89.80
87.08
88.32
88.31
96.90
110.8
110.0
122.7
119.7
127.5
70.84
5.65%
3.44%
82
Revenue
₺458.0M
0.77%
1.00×
Cost of revenue
₺270.9M
1.13%
1.04×
Operating expenses
₺75.85M
0.22%
0.95×
Property and equipment
19.04%
Goodwill & intangibles
18.97%
Spread over hurdle
(10.96%)