403.9
Revenue₺M
162.3
176.2
190.7
205.2
226.0
242.1
266.3
285.8
306.4
333.7
436.5
8.11%
8.47%
56
17.28
Revenue growth%
17.92
15.92
17.26
14.93
12.12
12.88
13.44
15.89
14.58
13.56
7.19
13.56
14.76
9
26.29
Gross margin%
0.63
3.14
3.27
5.39
5.73
5.85
4.60
1.86
3.10
2.18
19.21
3.10
3.21
63
26.32
Operating margin%
20.30
19.05
20.75
21.17
22.22
20.59
21.52
22.72
20.29
18.69
5.22
20.59
20.67
51
20.36
Net margin%
18.60
16.60
18.45
17.21
17.69
18.65
18.86
16.69
15.25
13.08
4.05
16.69
17.45
31
23.13
P/E ratio (avg)x
31.20
33.84
37.36
43.43
45.28
50.10
51.05
53.49
54.67
54.31
28.47
53.49
47.69
11
13.12
EV/EBITx
17.90
19.77
19.91
19.38
22.39
25.72
28.54
32.29
35.53
34.51
15.16
32.29
24.06
12
25.79
FCF yield (avg)%
21.68
21.29
18.55
20.66
20.66
18.09
15.56
17.82
15.16
15.35
22.46
15.56
18.32
27
2.63
FCF margin%
1.82
0.40
3.37
1.42
2.34
1.69
1.08
3.89
2.93
2.54
20.14
2.54
2.08
76
0.652
FCF / Net incomex
1.898
2.003
2.058
2.156
2.406
2.477
2.696
3.014
2.821
3.268
1.025
2.821
2.441
48
22.33
ROIC%
18.57
19.14
17.28
18.47
19.84
19.27
16.51
15.34
13.54
12.11
14.34
15.34
17.88
24
25.42
Return on equity%
6.69
6.69
8.91
11.74
14.49
17.45
19.34
22.26
20.29
22.29
15.90
20.29
15.97
49
2.46
Return on assets%
21.84
21.38
18.54
18.59
21.14
20.52
18.43
15.99
18.77
16.08
25.68
18.43
18.68
80
9.28
EPS₺
11.78
13.79
15.16
14.66
17.06
20.26
23.59
24.61
25.75
29.76
9.95
11.78%
10.91%
—
19.07
EPS growth%
7.27
6.57
8.61
10.27
8.93
10.62
10.16
11.13
13.50
13.97
7.36
11.13
10.22
17
11.01
Bookvalue per sh₺
4.23
4.26
4.14
4.05
4.58
4.41
4.27
4.68
5.12
5.47
2.37
3.62%
1.67%
—
1.55
FCF per share₺
7.14
6.56
6.28
6.14
6.55
6.45
6.51
6.00
5.53
5.28
10.87
(4.22%)
(2.38%)
—
1.85
Dividend per sh₺
6.83
6.50
5.67
4.90
5.29
5.67
5.76
5.86
5.10
5.23
1.60
(0.20%)
(2.37%)
—
29.11
Div yield (avg)%
28.50
29.31
27.75
26.04
23.57
20.59
23.16
22.71
19.93
21.17
2.36
21.17
23.37
68
17.45
Payout ratio%
20.98
19.56
16.69
18.12
20.83
20.95
21.62
23.26
23.64
26.01
3.95
23.26
20.97
52
27.67
Shares (diluted)M
33.55
32.18
35.70
36.04
37.39
34.94
32.81
33.30
31.93
30.68
28.05
(3.88%)
(0.44%)
58
19.78
Buyback yield%
15.93
15.93
13.20
14.04
12.33
10.42
11.42
9.85
12.33
11.89
8.38
11.42
12.33
50
0.113
D/E ratiox
1.029
1.148
1.316
1.400
1.551
1.675
1.697
1.684
1.755
1.771
1.665
1.697
1.613
9
354.8
Enterprise value₺M
50.98
49.28
58.70
57.48
63.25
64.94
72.73
77.86
75.85
73.91
24.15
3.16%
4.84%
68
203.3
LT debt₺M
29.87
29.85
26.95
29.04
28.32
27.57
27.72
25.22
27.58
23.70
271.3
(3.50%)
(1.49%)
57
Revenue
₺333.7M
8.47%
1.00×
Cost of revenue
₺184.8M
8.81%
1.03×
Operating expenses
₺73.38M
8.24%
0.98×
Goodwill & intangibles
18.61%
Cash and investments
15.48%
Spread over hurdle
(18.96%)