51.28
Revenue₺M
89.95
96.54
106.1
113.2
124.4
131.8
141.2
155.0
168.6
181.1
52.47
7.80%
8.06%
45
2.46
Revenue growth%
27.91
25.92
25.92
25.86
27.29
26.85
28.67
26.83
26.00
26.32
8.94
26.83
26.57
35
26.27
Gross margin%
19.32
16.57
17.31
14.49
12.35
14.82
13.22
13.07
10.28
12.90
2.22
13.07
13.86
70
10.43
Operating margin%
4.75
1.83
0.40
2.34
2.54
2.73
0.40
1.06
2.73
5.15
24.78
2.73
2.44
60
5.61
Net margin%
5.54
5.47
6.18
3.76
4.12
4.47
4.10
3.76
6.16
3.52
23.27
4.10
4.30
84
11.14
P/E ratio (avg)x
30.44
33.49
30.68
32.80
35.61
32.45
31.00
32.46
36.26
39.07
21.34
32.46
32.63
68
37.31
EV/EBITx
43.02
43.99
46.98
51.96
57.50
60.50
58.55
67.24
73.30
72.50
33.10
67.24
58.03
6
23.12
FCF yield (avg)%
19.43
17.51
17.95
18.83
20.48
17.62
14.74
14.74
12.05
12.14
27.86
14.74
17.57
48
4.70
FCF margin%
9.33
11.45
14.32
15.47
14.51
14.30
13.68
11.11
9.35
11.32
13.95
11.32
12.56
72
0.272
FCF / Net incomex
0.674
0.679
0.747
0.708
0.754
0.821
0.900
0.857
0.812
0.877
0.965
0.857
0.783
61
25.10
ROIC%
2.21
0.40
3.31
3.73
2.71
1.77
0.82
2.36
3.34
0.82
27.07
1.77
2.29
65
14.81
Return on equity%
20.91
20.26
19.88
19.04
18.88
20.92
18.65
19.33
21.69
21.96
6.08
20.92
20.07
71
28.63
Return on assets%
15.93
15.94
14.22
14.29
11.52
13.52
11.06
11.96
13.44
12.39
28.01
12.39
13.48
46
0.48
EPS₺
0.85
0.86
0.92
0.99
0.99
1.11
1.19
1.10
1.14
1.17
0.54
3.42%
4.66%
—
19.27
EPS growth%
22.24
23.91
25.61
24.16
25.60
24.62
25.30
26.45
27.64
26.19
13.63
26.19
25.45
83
0.44
Bookvalue per sh₺
0.25
0.25
0.24
0.26
0.31
0.31
0.38
0.41
0.44
0.43
0.53
7.06%
6.50%
—
0.22
FCF per share₺
0.11
0.09
0.10
0.09
0.10
0.11
0.12
0.11
0.11
0.11
0.18
2.25%
(0.24%)
—
0.34
Dividend per sh₺
0.23
0.21
0.22
0.22
0.23
0.21
0.20
0.19
0.21
0.21
0.53
(1.87%)
(2.30%)
—
29.25
Div yield (avg)%
0.40
0.40
1.03
1.53
0.40
0.40
0.40
1.36
0.40
0.40
9.67
0.40
0.40
40
8.54
Payout ratio%
0.40
1.15
0.40
0.58
0.40
2.39
1.47
1.31
4.00
4.92
17.67
2.39
1.23
32
340.8
Shares (diluted)M
278.2
271.7
282.0
276.9
262.3
266.9
269.0
278.2
300.1
260.6
330.8
(0.14%)
0.04%
52
24.93
Buyback yield%
11.28
9.61
8.08
6.30
3.79
5.07
6.00
8.83
10.99
10.06
23.75
8.83
8.46
38
1.594
D/E ratiox
1.583
1.657
1.788
1.965
1.896
2.236
2.219
2.367
2.661
3.018
1.121
2.367
2.092
64
155.1
Enterprise value₺M
139.1
154.0
159.1
164.7
178.6
190.6
191.7
184.2
188.3
180.8
110.3
0.24%
3.53%
94
177.6
LT debt₺M
325.9
330.0
331.9
346.3
390.3
445.2
466.2
493.4
521.2
530.3
146.9
6.32%
6.66%
78
Revenue
₺181.1M
8.06%
1.00×
Cost of revenue
₺107.6M
8.03%
1.00×
Operating expenses
₺21.33M
7.70%
0.97×
Goodwill & intangibles
16.13%
Spread over hurdle
(10.41%)