370.7
Revenue₺M
260.8
282.2
300.2
323.2
348.6
380.0
408.2
432.4
458.0
499.9
409.0
7.47%
7.68%
93
10.52
Revenue growth%
1.82
4.71
3.58
4.42
6.37
3.76
6.17
5.86
2.99
4.58
7.78
4.58
4.50
45
27.41
Gross margin%
6.08
5.44
7.84
6.05
5.39
6.76
5.43
6.07
6.02
7.74
10.98
6.07
6.06
12
4.57
Operating margin%
19.92
19.36
17.98
18.88
19.13
22.07
23.22
21.66
22.01
19.45
23.60
22.01
19.68
79
20.80
Net margin%
9.43
9.82
10.53
13.32
13.31
15.93
13.59
14.64
17.25
16.02
10.47
15.93
13.45
66
10.76
P/E ratio (avg)x
31.09
31.73
33.28
37.62
41.47
47.40
45.54
46.35
48.43
47.53
17.85
47.40
43.51
63
30.00
EV/EBITx
11.57
13.20
15.00
16.83
17.50
19.00
20.85
21.51
20.47
19.62
28.47
20.47
18.25
42
14.22
FCF yield (avg)%
19.79
17.49
16.93
17.43
15.37
17.86
19.78
17.85
18.90
18.01
19.67
18.01
17.86
58
16.80
FCF margin%
25.90
28.25
29.92
27.76
27.37
27.91
27.82
27.49
26.12
28.11
24.18
27.82
27.79
42
0.404
FCF / Net incomex
1.861
2.025
2.270
2.084
2.220
2.116
2.236
2.552
2.784
2.953
1.124
2.552
2.228
52
24.59
ROIC%
17.26
16.64
19.62
20.55
20.74
18.37
21.14
21.60
21.30
20.82
28.22
21.14
20.65
59
15.27
Return on equity%
25.01
23.85
22.72
23.75
21.04
23.16
25.80
26.72
26.70
26.38
2.95
26.38
24.43
15
12.78
Return on assets%
10.00
9.25
7.85
5.54
7.87
9.70
9.41
11.44
13.65
15.23
25.59
11.44
9.55
87
5.46
EPS₺
9.33
10.66
11.07
10.52
11.20
12.84
13.38
14.92
16.79
15.35
5.90
6.50%
6.29%
—
14.56
EPS growth%
23.74
24.35
25.34
24.85
27.27
24.81
26.04
27.59
30.23
28.73
24.37
27.59
25.69
9
6.88
Bookvalue per sh₺
7.72
7.45
7.91
8.88
9.20
8.79
9.51
10.16
9.07
8.91
7.84
(0.63%)
1.54%
—
3.58
FCF per share₺
21.11
19.74
20.71
21.51
20.24
20.46
22.72
25.35
27.97
32.45
13.46
9.89%
4.29%
—
12.37
Dividend per sh₺
20.29
20.98
19.83
20.62
21.97
22.77
24.23
27.71
31.33
35.41
5.44
10.01%
5.84%
—
27.29
Div yield (avg)%
31.47
31.74
32.32
33.61
32.34
34.12
32.38
30.48
32.80
30.99
4.77
32.38
32.33
47
22.36
Payout ratio%
19.41
18.30
17.61
19.52
17.40
15.10
17.94
15.98
15.13
15.13
20.19
15.13
17.51
5
38.90
Shares (diluted)M
41.27
42.26
43.02
48.11
47.23
48.21
55.07
63.25
64.54
61.25
41.07
5.34%
4.42%
23
7.43
Buyback yield%
14.49
16.00
18.73
21.43
20.61
22.40
23.48
21.53
23.97
25.66
16.59
23.48
21.48
25
0.742
D/E ratiox
2.916
2.949
3.413
3.566
4.053
4.364
5.251
6.117
6.665
6.536
1.297
6.117
4.209
68
25.25
Enterprise value₺M
137.0
130.0
115.5
106.2
92.52
101.8
106.7
101.8
94.01
94.57
265.2
0.44%
(3.74%)
15
111.6
LT debt₺M
60.79
67.40
63.46
70.56
63.33
57.74
64.18
66.06
70.98
80.36
77.84
4.88%
4.09%
47
Revenue
₺499.9M
7.68%
1.00×
Cost of revenue
₺349.9M
7.68%
1.00×
Operating expenses
₺101.8M
8.54%
1.08×
Goodwill & intangibles
23.82%
Property and equipment
17.45%
Spread over hurdle
(26.95%)