48.38
Revenue₺M
244.6
265.7
287.2
309.1
325.6
357.2
387.6
420.6
443.8
484.4
53.00
8.27%
7.89%
14
15.66
Revenue growth%
27.02
25.27
23.04
22.06
20.83
20.49
19.56
20.79
22.05
24.30
7.92
20.79
22.06
60
13.61
Gross margin%
27.98
26.27
27.30
27.46
26.48
24.38
23.09
22.20
24.11
24.24
10.27
24.11
25.32
45
9.88
Operating margin%
24.34
21.61
21.60
22.64
20.34
19.18
19.93
19.35
21.74
20.19
23.43
19.93
20.97
90
12.62
Net margin%
10.36
9.84
9.21
9.85
10.81
8.74
9.73
12.30
12.72
13.53
17.08
12.30
10.10
14
15.57
P/E ratio (avg)x
19.79
21.43
22.45
22.11
24.74
24.57
24.25
22.29
23.40
25.23
23.19
24.25
22.92
24
37.34
EV/EBITx
29.83
29.23
26.77
28.43
26.13
24.85
25.78
27.43
28.28
26.02
20.11
26.02
27.10
56
6.82
FCF yield (avg)%
24.61
26.69
27.52
25.78
28.15
29.62
28.70
29.35
27.18
29.72
8.96
29.35
27.83
41
28.52
FCF margin%
16.37
16.27
15.53
13.55
11.22
9.64
8.13
5.85
3.06
1.15
21.77
5.85
10.43
72
0.724
FCF / Net incomex
1.203
1.146
1.264
1.295
1.254
1.362
1.291
1.220
1.249
1.263
1.243
1.263
1.258
33
8.80
ROIC%
22.33
24.16
26.99
26.15
24.16
23.92
24.11
21.52
19.76
20.00
13.45
21.52
24.01
24
12.39
Return on equity%
4.94
4.45
1.58
2.47
0.40
0.40
0.40
0.40
0.40
3.35
18.36
0.40
0.99
16
20.48
Return on assets%
4.47
5.57
6.92
8.27
9.53
8.95
11.47
14.08
11.43
10.16
7.93
11.43
9.24
6
0.43
EPS₺
1.61
1.91
2.11
2.12
2.52
2.48
2.67
2.71
2.81
2.98
0.47
3.45%
6.51%
—
9.96
EPS growth%
11.12
12.36
10.40
9.49
9.39
10.79
9.83
11.53
9.88
8.28
4.48
9.88
10.14
73
0.26
Bookvalue per sh₺
1.10
1.11
1.07
1.06
1.04
1.10
1.15
1.01
0.88
0.84
0.64
(4.00%)
(3.25%)
—
0.52
FCF per share₺
1.29
1.53
1.79
1.82
1.90
2.11
2.44
2.38
2.62
3.09
1.20
10.30%
10.74%
—
0.35
Dividend per sh₺
0.75
0.78
0.86
0.95
1.07
1.13
1.05
0.99
0.98
1.06
1.02
(0.09%)
3.29%
—
3.56
Div yield (avg)%
4.62
3.81
3.30
1.99
1.09
0.94
0.69
0.40
0.40
2.25
17.15
0.69
1.54
60
3.47
Payout ratio%
25.47
25.44
23.31
22.00
23.24
20.55
23.30
22.71
22.23
23.13
5.76
22.71
23.19
24
373.9
Shares (diluted)M
524.1
597.8
588.6
657.4
701.0
679.0
691.8
711.3
793.7
775.0
370.4
2.03%
5.05%
86
8.56
Buyback yield%
14.14
15.09
14.82
16.07
16.67
16.39
15.17
13.49
12.78
11.46
28.86
13.49
14.96
91
0.538
D/E ratiox
1.279
1.175
1.117
1.090
0.991
1.015
1.066
1.118
1.029
1.102
0.669
1.066
1.096
70
433.9
Enterprise value₺M
150.0
158.8
158.8
168.3
156.6
164.9
173.6
157.7
140.9
121.5
664.6
(4.96%)
(1.46%)
93
587.6
LT debt₺M
599.6
646.8
620.9
607.3
612.2
601.7
568.7
562.3
557.1
587.9
304.4
(0.81%)
(0.63%)
21
Revenue
₺484.4M
7.89%
1.00×
Cost of revenue
₺339.1M
7.89%
1.00×
Operating expenses
₺77.25M
7.59%
0.97×
Cash and investments
16.56%
Spread over hurdle
(25.30%)