146.0
Revenue₺M
373.2
396.9
404.6
418.0
438.1
446.3
462.0
486.5
511.7
539.8
158.0
4.27%
4.37%
63
7.21
Revenue growth%
10.02
8.61
9.75
11.74
12.90
14.50
13.26
16.10
15.49
17.70
13.06
15.49
13.08
48
28.14
Gross margin%
11.69
10.67
10.38
12.68
12.41
10.20
11.92
12.14
14.23
12.03
24.69
12.03
11.97
39
10.42
Operating margin%
12.54
10.71
13.60
14.59
11.90
9.94
9.92
12.24
9.85
8.03
8.16
9.92
11.30
41
24.05
Net margin%
1.55
1.30
0.40
1.51
4.04
3.20
2.57
4.81
5.04
3.07
5.16
3.20
2.82
9
32.66
P/E ratio (avg)x
11.67
11.50
11.94
12.55
13.15
13.27
15.04
15.34
14.23
16.25
12.30
15.04
13.21
38
6.322
EV/EBITx
28.86
30.96
35.48
42.98
49.17
56.40
60.28
69.30
70.36
79.19
15.38
69.30
52.79
6
21.27
FCF yield (avg)%
9.99
11.71
14.68
15.97
13.75
15.02
12.87
10.35
9.79
12.16
5.35
12.16
12.52
41
17.81
FCF margin%
26.73
29.58
27.18
24.33
26.30
26.11
26.97
29.77
32.05
33.73
20.76
29.77
27.08
23
0.790
FCF / Net incomex
0.634
0.723
0.841
0.971
0.982
1.110
1.143
1.330
1.457
1.701
1.283
1.330
1.046
20
10.50
ROIC%
21.11
18.72
15.90
15.95
14.88
15.58
18.50
16.84
18.41
21.20
15.45
18.41
17.63
26
3.17
Return on equity%
28.97
26.51
28.75
27.06
28.92
26.50
25.72
27.41
24.81
26.93
3.68
26.50
26.99
40
25.70
Return on assets%
15.59
13.24
15.23
14.13
11.83
13.29
11.44
10.16
7.55
6.27
22.83
10.16
12.54
17
0.16
EPS₺
0.28
0.27
0.28
0.29
0.32
0.35
0.42
0.46
0.46
0.55
0.16
11.36%
8.88%
—
6.59
EPS growth%
8.66
9.32
6.95
7.73
8.03
8.38
10.83
8.42
5.61
2.69
9.23
8.38
8.21
21
0.21
Bookvalue per sh₺
0.26
0.27
0.30
0.28
0.28
0.31
0.32
0.31
0.29
0.29
0.11
1.07%
1.73%
—
0.07
FCF per share₺
0.16
0.14
0.15
0.14
0.15
0.15
0.15
0.14
0.16
0.14
0.09
(1.83%)
(0.73%)
—
0.12
Dividend per sh₺
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.12
(7.42%)
(6.02%)
—
10.06
Div yield (avg)%
4.84
6.91
9.46
8.78
7.27
8.02
5.84
3.50
2.58
2.24
6.49
3.50
6.37
65
28.74
Payout ratio%
15.24
14.29
16.17
16.64
16.19
13.91
16.46
13.79
10.98
8.45
2.56
13.79
14.77
87
1.609
Shares (diluted)B
1.040
1.087
1.180
1.066
1.005
1.080
1.000
1.094
1.122
1.200
1.623
3.61%
1.20%
17
10.35
Buyback yield%
14.66
13.60
12.98
14.22
12.81
13.28
14.62
16.19
13.41
13.56
13.69
13.56
13.58
45
0.489
D/E ratiox
1.447
1.525
1.599
1.537
1.482
1.340
1.482
1.673
1.529
1.546
1.347
1.529
1.527
89
357.9
Enterprise value₺M
212.1
183.2
162.4
139.6
124.5
109.5
109.1
118.0
128.4
113.4
100.3
(1.86%)
(6.15%)
64
199.2
LT debt₺M
95.46
94.43
95.47
90.98
98.82
106.8
113.9
121.5
127.9
143.2
424.4
7.70%
4.46%
20
Revenue
₺539.8M
4.37%
1.00×
Cost of revenue
₺377.9M
4.37%
1.00×
Operating expenses
₺103.8M
4.99%
1.06×
Cash and investments
17.78%
Spread over hurdle
(23.18%)