166.8
Revenue₺M
323.9
341.4
359.2
369.9
379.1
390.2
394.2
407.8
410.0
424.5
186.4
2.29%
3.04%
8
4.51
Revenue growth%
20.23
17.60
19.74
21.77
19.53
20.52
21.65
23.08
20.97
22.31
6.13
21.65
20.74
63
6.20
Gross margin%
22.67
20.14
21.39
20.53
21.38
19.92
21.67
20.96
21.92
20.84
15.57
20.96
21.17
69
29.21
Operating margin%
18.26
19.82
16.96
16.50
17.76
20.35
20.22
21.06
21.62
23.16
5.73
21.06
20.02
23
28.69
Net margin%
13.34
14.15
13.76
16.03
15.93
14.71
16.58
16.15
17.77
16.77
21.72
16.58
15.98
44
21.87
P/E ratio (avg)x
17.67
16.10
16.23
17.88
17.54
18.96
20.02
18.11
17.25
17.78
17.77
18.11
17.73
83
9.912
EV/EBITx
25.65
27.77
26.24
25.55
23.49
23.23
22.88
20.25
18.90
19.32
9.151
20.25
23.36
13
26.71
FCF yield (avg)%
15.74
18.69
16.50
13.80
14.00
15.18
15.74
17.55
17.38
16.66
7.78
16.66
16.12
65
16.14
FCF margin%
13.60
13.74
15.30
15.92
17.32
16.66
15.44
15.66
14.32
14.23
28.66
15.44
15.37
87
0.186
FCF / Net incomex
1.363
1.638
1.841
2.209
2.317
2.406
2.512
2.571
2.964
3.173
0.191
2.571
2.362
16
9.33
ROIC%
8.56
8.46
7.02
6.97
7.52
10.27
11.22
11.47
9.11
8.76
26.40
10.27
8.66
72
10.90
Return on equity%
28.24
26.93
24.57
25.10
25.43
24.76
24.90
27.32
27.12
28.38
5.95
27.12
26.18
10
6.59
Return on assets%
0.40
0.75
1.21
0.40
0.40
1.62
4.22
5.82
3.35
4.05
15.80
4.05
1.41
43
0.46
EPS₺
0.60
0.57
0.64
0.66
0.77
0.77
0.90
1.05
1.00
1.04
0.51
6.14%
6.33%
—
14.47
EPS growth%
16.21
15.56
13.85
16.70
18.96
20.85
20.01
19.43
17.60
17.54
18.64
19.43
17.57
27
0.35
Bookvalue per sh₺
0.40
0.46
0.49
0.58
0.67
0.78
0.79
0.78
0.84
0.92
0.85
6.73%
9.00%
—
0.85
FCF per share₺
1.11
1.07
1.07
1.15
1.29
1.24
1.31
1.40
1.54
1.70
0.16
5.62%
5.66%
—
0.46
Dividend per sh₺
0.60
0.65
0.69
0.74
0.74
0.83
0.83
0.97
1.12
1.11
0.48
8.39%
6.95%
—
29.28
Div yield (avg)%
1.19
0.40
0.40
0.40
0.40
2.03
0.40
2.29
4.87
3.81
26.01
2.29
0.79
67
13.11
Payout ratio%
26.26
25.50
24.34
26.16
24.68
24.85
22.88
24.87
22.02
20.90
10.98
22.88
24.76
94
328.8
Shares (diluted)M
255.5
249.0
244.6
210.3
192.1
193.2
202.3
211.8
203.3
196.1
325.1
0.41%
(4.12%)
72
25.30
Buyback yield%
12.72
10.18
12.54
14.56
14.45
14.89
14.62
13.78
12.43
11.77
9.88
13.78
13.25
27
1.666
D/E ratiox
0.405
0.381
0.394
0.372
0.366
0.408
0.395
0.442
0.488
0.532
0.735
0.442
0.400
9
194.5
Enterprise value₺M
107.5
117.0
132.7
156.4
176.9
206.7
226.3
266.7
280.7
298.3
283.9
11.01%
12.41%
42
90.19
LT debt₺M
37.94
33.33
35.22
38.84
36.91
34.02
32.40
34.20
37.65
37.94
311.5
0.55%
(0.98%)
75
Revenue
₺424.5M
3.04%
1.00×
Cost of revenue
₺246.8M
3.06%
1.00×
Operating expenses
₺93.03M
2.66%
0.96×
Property and equipment
19.08%
Goodwill & intangibles
18.25%
Cash and investments
15.83%
Spread over hurdle
(4.46%)