501.2
Revenue₺M
274.3
305.2
333.0
363.5
404.2
429.7
463.9
504.1
540.0
576.1
519.2
7.35%
8.64%
55
10.08
Revenue growth%
13.60
14.63
13.70
12.38
11.99
11.65
14.58
16.82
19.09
19.79
5.85
16.82
14.14
76
13.03
Gross margin%
0.40
0.40
3.18
1.76
1.29
0.40
1.60
4.59
3.54
2.72
10.88
2.72
1.68
38
2.73
Operating margin%
4.74
2.28
4.67
7.22
5.85
6.73
4.72
5.21
7.25
10.14
9.51
6.73
5.53
54
16.36
Net margin%
22.93
25.46
25.71
27.85
26.81
24.72
27.27
28.15
29.56
31.68
11.10
28.15
27.04
74
30.27
P/E ratio (avg)x
27.87
27.42
26.72
23.96
21.08
19.73
18.51
17.93
17.57
16.63
28.69
17.93
20.41
83
27.91
EV/EBITx
17.89
18.03
18.27
16.27
15.38
15.97
14.48
13.19
14.27
13.03
23.42
14.27
15.67
33
29.35
FCF yield (avg)%
30.04
31.14
29.49
32.42
32.03
33.17
32.87
31.46
33.25
33.48
16.16
33.17
32.23
53
24.20
FCF margin%
4.95
7.41
6.11
5.90
4.12
6.03
8.52
9.05
9.93
10.16
28.05
9.05
6.76
87
0.810
FCF / Net incomex
1.643
1.750
1.788
1.793
2.018
2.363
2.554
2.839
3.197
3.456
0.693
2.839
2.190
47
15.59
ROIC%
20.01
22.21
20.62
17.67
20.06
19.54
18.78
18.56
17.63
15.81
18.45
18.56
19.16
21
14.85
Return on equity%
14.55
16.71
14.77
17.43
18.49
20.08
22.70
22.27
20.54
23.21
27.83
22.27
19.28
20
11.42
Return on assets%
11.33
9.04
11.11
11.03
13.87
14.38
12.35
15.22
12.47
13.64
23.62
13.64
12.41
58
0.65
EPS₺
0.42
0.44
0.44
0.40
0.40
0.35
0.32
0.30
0.28
0.29
0.69
(6.10%)
(3.20%)
—
17.84
EPS growth%
4.32
6.98
9.70
7.62
6.65
5.03
5.69
7.15
9.42
8.93
26.01
7.15
7.06
8
0.52
Bookvalue per sh₺
0.92
0.99
1.18
1.24
1.34
1.43
1.67
1.86
2.12
2.32
0.66
11.72%
11.57%
—
0.20
FCF per share₺
0.32
0.38
0.41
0.45
0.50
0.56
0.63
0.71
0.74
0.82
0.43
10.47%
10.81%
—
0.24
Dividend per sh₺
0.45
0.45
0.44
0.44
0.43
0.42
0.38
0.41
0.41
0.38
0.62
(2.13%)
(2.08%)
—
3.38
Div yield (avg)%
27.83
25.93
23.30
24.73
26.75
25.32
26.50
28.99
30.61
28.21
22.59
28.21
26.63
18
10.27
Payout ratio%
22.92
23.82
26.57
27.79
29.60
29.55
32.20
29.26
27.65
25.15
5.79
29.26
27.72
21
0.999
Shares (diluted)B
1.289
1.356
1.395
1.440
1.602
1.823
1.983
1.882
1.972
1.891
0.974
3.37%
5.05%
27
4.01
Buyback yield%
4.56
3.77
4.98
6.37
4.61
2.28
2.43
3.38
5.90
3.69
19.04
3.38
4.16
40
0.589
D/E ratiox
2.697
3.122
3.273
3.428
3.290
3.900
4.201
4.961
5.034
5.428
0.499
4.961
3.664
47
633.4
Enterprise value₺M
105.0
109.4
119.8
122.2
135.8
153.0
178.6
185.0
217.7
233.5
306.1
11.46%
8.69%
41
176.5
LT debt₺M
249.2
246.6
255.8
264.3
244.4
238.8
261.2
258.9
281.4
310.0
358.1
4.87%
2.36%
90
Revenue
₺576.1M
8.64%
1.00×
Cost of revenue
₺403.3M
8.64%
1.00×
Operating expenses
₺126.4M
8.92%
1.03×
Property and equipment
17.28%
Cash and investments
17.27%
Spread over hurdle
(23.45%)