274.2
Revenue₺M
185.7
186.6
195.2
203.6
203.4
210.4
214.0
219.1
222.8
223.6
294.1
1.91%
1.90%
74
19.47
Revenue growth%
23.03
21.64
21.87
22.38
19.86
17.10
19.17
21.33
18.47
20.30
22.82
19.17
20.81
61
25.01
Gross margin%
5.85
5.60
3.11
3.78
2.95
0.98
0.40
0.45
0.40
3.00
26.18
0.45
2.97
75
17.80
Operating margin%
6.69
3.99
6.89
5.57
8.22
10.87
13.24
13.77
15.31
17.88
7.12
13.77
9.54
12
2.93
Net margin%
2.85
0.75
2.05
0.40
2.77
2.56
2.26
1.30
1.08
0.40
18.02
1.30
1.67
32
15.31
P/E ratio (avg)x
20.51
22.09
22.81
25.66
29.29
33.77
37.26
35.83
38.28
35.97
34.93
35.97
31.53
43
28.72
EV/EBITx
30.24
27.60
24.69
25.94
25.99
25.62
25.92
25.74
28.28
31.64
28.03
25.92
25.96
6
15.36
FCF yield (avg)%
10.00
11.92
10.33
10.29
11.22
12.39
14.69
14.47
17.33
18.00
13.98
14.69
12.16
42
19.71
FCF margin%
6.22
4.24
3.74
4.48
4.85
2.26
1.02
1.99
1.15
4.01
20.60
1.99
3.87
32
1.466
FCF / Net incomex
0.461
0.410
0.389
0.387
0.418
0.446
0.401
0.344
0.306
0.277
1.780
0.344
0.395
9
26.90
ROIC%
15.29
17.00
16.91
14.83
12.04
12.00
12.50
13.61
13.68
11.04
14.20
12.50
13.64
23
27.84
Return on equity%
15.89
12.89
11.94
12.65
15.12
14.87
16.32
13.34
13.78
12.50
28.22
13.78
13.56
50
20.80
Return on assets%
8.84
7.90
9.80
10.44
8.75
10.34
12.69
15.67
16.44
17.66
11.65
15.67
10.39
10
0.41
EPS₺
0.27
0.30
0.32
0.38
0.41
0.40
0.43
0.46
0.49
0.52
0.46
4.58%
6.86%
—
4.65
EPS growth%
31.76
30.88
28.30
28.41
28.60
31.04
28.35
30.58
32.76
30.47
15.65
30.58
30.53
74
0.66
Bookvalue per sh₺
0.21
0.19
0.17
0.19
0.17
0.16
0.15
0.13
0.13
0.12
0.46
(6.67%)
(4.96%)
—
0.48
FCF per share₺
0.50
0.47
0.50
0.45
0.46
0.40
0.43
0.47
0.51
0.47
0.12
0.61%
(1.73%)
—
0.40
Dividend per sh₺
0.35
0.37
0.39
0.43
0.40
0.43
0.42
0.40
0.43
0.39
0.22
(0.22%)
(0.06%)
—
22.04
Div yield (avg)%
9.19
10.69
9.19
7.97
9.54
7.80
6.50
4.43
5.07
5.63
3.36
5.63
7.89
88
17.11
Payout ratio%
5.59
3.08
0.68
0.40
0.85
0.96
3.58
4.77
7.11
7.35
2.09
4.77
3.33
64
193.3
Shares (diluted)M
185.9
169.4
189.4
207.3
207.0
207.4
225.6
214.6
222.6
235.6
190.2
2.62%
2.65%
55
12.81
Buyback yield%
20.64
22.50
23.59
22.65
24.89
26.07
26.39
24.62
24.37
24.78
10.38
24.78
24.50
90
1.472
D/E ratiox
0.991
0.921
0.991
0.893
0.818
0.797
0.707
0.669
0.624
0.648
0.206
0.669
0.807
21
78.86
Enterprise value₺M
105.1
113.1
101.3
97.49
106.2
101.6
106.7
96.92
89.05
95.52
39.56
(2.10%)
(1.09%)
57
43.34
LT debt₺M
206.8
225.3
221.3
188.9
192.9
202.8
199.6
173.6
153.4
155.5
155.7
(4.22%)
(2.34%)
56
Revenue
₺223.6M
1.90%
1.00×
Cost of revenue
₺126.1M
2.19%
1.03×
Operating expenses
₺54.69M
1.87%
1.00×
Goodwill & intangibles
18.38%
Property and equipment
17.66%
Spread over hurdle
(16.03%)