375.0
Revenue₺M
343.7
360.4
388.1
414.2
442.3
456.1
486.9
505.4
543.1
579.3
416.8
5.54%
5.93%
72
23.22
Revenue growth%
1.25
0.85
1.77
3.53
5.67
5.65
4.56
2.52
0.48
0.40
6.80
2.52
2.14
44
28.09
Gross margin%
26.23
28.77
26.68
27.90
30.83
31.65
33.52
30.79
31.92
29.51
2.09
31.65
30.15
14
15.70
Operating margin%
15.93
18.43
18.29
17.51
15.42
16.75
19.56
20.64
22.95
21.48
8.22
20.64
18.36
22
24.42
Net margin%
10.35
9.84
12.66
14.30
16.17
18.98
16.59
18.08
16.56
18.37
9.81
18.08
16.37
84
23.32
P/E ratio (avg)x
12.30
11.23
12.49
13.10
12.31
11.37
10.38
10.64
12.17
12.60
35.45
11.37
12.24
92
25.18
EV/EBITx
38.38
36.31
36.74
36.39
33.99
34.50
34.99
34.59
32.87
30.18
33.42
34.50
34.79
61
25.82
FCF yield (avg)%
13.25
15.50
14.99
14.98
14.41
16.21
16.11
16.64
14.12
13.62
14.00
16.11
14.99
90
15.11
FCF margin%
20.53
22.93
22.21
20.73
19.54
20.79
19.85
21.08
21.40
23.92
12.91
21.08
20.94
33
1.292
FCF / Net incomex
2.307
2.273
2.476
2.852
2.789
3.125
3.428
3.291
3.286
3.241
0.433
3.286
2.989
11
6.55
ROIC%
28.06
28.84
31.53
33.62
33.52
32.74
35.63
38.03
35.49
38.21
15.44
35.63
33.57
11
3.80
Return on equity%
17.01
14.19
15.69
16.36
13.88
12.79
15.22
12.52
12.61
10.91
5.68
12.61
14.03
30
16.66
Return on assets%
8.75
9.03
11.99
14.71
13.51
10.77
11.16
14.16
13.70
11.14
4.08
11.16
11.58
27
0.04
EPS₺
0.22
0.22
0.24
0.24
0.23
0.24
0.25
0.26
0.25
0.29
0.04
4.81%
4.31%
—
26.29
EPS growth%
18.44
16.07
16.54
19.11
21.92
21.98
24.14
23.73
26.14
25.62
13.94
24.14
21.95
54
0.03
Bookvalue per sh₺
0.12
0.12
0.12
0.11
0.10
0.10
0.10
0.11
0.11
0.11
0.09
3.10%
0.15%
—
0.06
FCF per share₺
0.15
0.16
0.17
0.17
0.19
0.20
0.21
0.23
0.22
0.21
0.07
1.86%
2.83%
—
0.05
Dividend per sh₺
0.16
0.15
0.15
0.17
0.17
0.18
0.19
0.18
0.20
0.22
0.16
6.05%
4.64%
—
13.23
Div yield (avg)%
10.15
11.72
14.10
11.92
12.69
14.31
12.35
13.38
13.00
11.25
15.78
13.00
12.52
47
24.24
Payout ratio%
29.22
32.14
29.90
30.84
31.81
33.43
31.59
28.75
30.89
33.29
9.45
31.59
31.24
43
3.106
Shares (diluted)B
2.820
3.119
2.993
3.137
3.487
3.436
3.275
3.419
3.805
3.807
3.101
1.77%
4.19%
30
5.16
Buyback yield%
25.17
27.61
26.93
27.24
26.79
25.30
27.50
28.86
28.67
26.89
22.44
27.50
27.09
44
1.394
D/E ratiox
0.977
1.049
1.133
1.081
1.096
1.054
1.144
1.094
1.041
1.104
1.138
1.094
1.088
67
162.9
Enterprise value₺M
320.4
366.5
341.8
357.6
410.9
427.7
473.4
446.3
448.6
491.5
461.2
3.65%
3.87%
51
294.9
LT debt₺M
402.6
378.2
340.6
338.2
348.6
323.0
329.3
302.4
277.7
271.2
86.89
(4.90%)
(3.48%)
64
Revenue
₺579.3M
5.93%
1.00×
Cost of revenue
₺405.5M
5.93%
1.00×
Operating expenses
₺119.0M
6.32%
1.04×
Spread over hurdle
(25.08%)