125.7
Revenue₺M
248.6
265.9
290.8
311.6
334.0
364.0
397.2
431.5
454.6
497.2
139.1
8.28%
7.71%
31
4.06
Revenue growth%
30.51
32.83
35.06
33.08
35.33
35.00
32.16
35.07
32.87
30.64
10.65
32.87
32.97
29
9.64
Gross margin%
21.33
18.90
20.77
21.41
23.09
21.89
19.43
18.34
18.65
19.99
5.03
19.43
20.38
22
16.78
Operating margin%
24.13
25.69
26.63
26.57
28.22
28.52
30.98
29.54
28.09
25.32
21.86
28.52
27.36
10
14.70
Net margin%
23.67
22.88
22.91
25.35
24.62
22.75
21.87
19.22
17.65
20.16
20.21
20.16
22.81
52
16.71
P/E ratio (avg)x
11.49
12.28
12.01
12.65
13.26
12.35
14.08
13.19
12.94
12.69
23.05
12.94
12.67
75
29.53
EV/EBITx
41.85
48.51
52.26
61.44
63.60
73.02
74.77
84.18
86.51
95.00
16.79
84.18
68.31
78
29.18
FCF yield (avg)%
8.17
8.91
11.13
11.53
12.25
10.79
10.31
8.09
7.90
10.17
13.09
10.17
10.24
29
11.62
FCF margin%
20.51
18.07
18.94
21.78
21.95
23.80
22.31
19.69
22.47
22.42
8.48
22.42
21.87
20
0.174
FCF / Net incomex
1.002
1.077
1.111
1.037
1.119
1.054
0.988
1.096
1.121
1.101
1.397
1.096
1.086
5
25.72
ROIC%
25.59
25.42
26.30
25.03
25.58
27.89
29.76
26.77
26.57
26.83
5.19
26.83
26.44
64
9.18
Return on equity%
4.36
3.31
3.59
5.27
2.73
0.40
1.10
1.66
3.22
5.61
27.97
1.66
3.26
32
11.07
Return on assets%
27.10
27.37
29.05
26.40
25.81
23.88
22.63
20.04
18.30
17.86
22.20
20.04
24.85
47
0.07
EPS₺
0.13
0.12
0.11
0.11
0.11
0.10
0.10
0.10
0.10
0.10
0.08
(0.76%)
(2.20%)
—
20.71
EPS growth%
10.70
11.01
10.94
11.08
9.10
9.24
7.36
4.50
6.12
8.08
9.22
7.36
9.17
24
0.10
Bookvalue per sh₺
0.19
0.20
0.22
0.23
0.27
0.26
0.31
0.34
0.37
0.44
0.02
10.72%
9.49%
—
0.13
FCF per share₺
0.16
0.16
0.16
0.14
0.16
0.18
0.18
0.17
0.17
0.17
0.03
1.62%
(0.11%)
—
0.12
Dividend per sh₺
0.12
0.11
0.11
0.10
0.10
0.11
0.11
0.10
0.11
0.11
0.11
1.42%
(1.46%)
—
9.59
Div yield (avg)%
15.75
17.09
16.05
18.93
16.98
16.93
13.99
15.57
18.29
16.07
9.54
16.07
16.50
45
10.13
Payout ratio%
18.79
21.46
20.99
23.23
23.95
21.52
18.75
20.91
21.71
24.67
12.70
21.52
21.49
77
0.780
Shares (diluted)B
1.069
1.230
1.226
1.346
1.611
1.869
2.061
2.361
2.580
3.030
0.762
13.47%
11.02%
88
21.26
Buyback yield%
16.59
19.31
20.32
20.93
21.35
23.07
23.59
25.68
26.57
23.75
26.38
23.75
22.21
23
0.237
D/E ratiox
0.334
0.389
0.429
0.445
0.420
0.462
0.486
0.487
0.466
0.496
0.301
0.486
0.453
77
55.39
Enterprise value₺M
58.07
54.76
49.96
51.89
49.63
50.35
53.99
51.83
46.30
47.21
130.1
(0.99%)
(2.41%)
59
244.7
LT debt₺M
452.5
434.4
488.9
519.8
596.7
584.4
605.0
659.4
747.6
789.2
111.4
5.75%
5.88%
69
Revenue
₺497.2M
7.71%
1.00×
Cost of revenue
₺287.1M
7.72%
1.00×
Operating expenses
₺87.41M
7.74%
1.00×
Goodwill & intangibles
19.14%
Spread over hurdle
(20.11%)