313.2
Revenue₺M
282.2
298.6
308.5
325.1
347.3
369.3
396.5
425.9
458.7
493.6
321.5
7.28%
6.53%
10
9.12
Revenue growth%
2.30
0.40
0.40
0.40
0.40
3.34
2.73
1.16
2.17
3.59
22.31
2.73
1.66
6
22.72
Gross margin%
3.58
5.30
8.26
5.84
5.26
5.95
6.13
3.67
4.59
2.46
24.63
4.59
5.28
93
15.33
Operating margin%
26.91
27.82
30.75
30.88
29.93
32.88
35.61
33.18
33.60
35.95
19.03
33.60
31.88
67
12.66
Net margin%
0.40
0.40
1.05
1.35
0.40
0.40
0.40
0.40
1.60
0.40
21.24
0.40
0.40
54
23.87
P/E ratio (avg)x
18.15
17.98
17.99
19.98
18.47
20.42
19.15
19.82
19.18
18.87
13.06
19.18
19.01
25
36.49
EV/EBITx
34.58
36.80
42.42
45.14
53.87
52.86
57.76
56.37
58.31
61.05
25.24
57.76
53.36
73
14.09
FCF yield (avg)%
8.74
7.01
4.70
3.73
2.59
1.69
2.15
1.13
1.54
2.49
17.83
1.69
2.54
76
29.10
FCF margin%
17.81
18.09
16.92
16.99
14.57
11.73
11.55
10.32
8.79
9.28
14.03
10.32
13.15
24
0.432
FCF / Net incomex
2.110
2.236
2.290
2.279
2.190
2.183
2.075
2.326
2.241
2.147
0.270
2.183
2.213
65
15.16
ROIC%
4.97
5.01
4.81
5.22
4.63
4.12
3.05
1.09
0.40
0.40
17.42
1.09
4.37
86
10.58
Return on equity%
10.22
10.95
12.37
13.61
10.84
10.35
13.26
11.54
12.42
14.40
18.29
12.42
11.95
66
24.49
Return on assets%
32.92
35.22
36.02
34.99
35.00
33.84
32.85
32.85
33.43
33.58
12.56
33.43
33.71
54
0.73
EPS₺
0.38
0.37
0.35
0.31
0.29
0.28
0.30
0.34
0.34
0.38
0.77
5.95%
(0.24%)
—
23.26
EPS growth%
3.53
5.25
4.83
6.81
3.96
2.13
4.06
3.89
1.46
0.40
20.56
2.13
3.92
40
1.31
Bookvalue per sh₺
0.98
0.88
0.90
0.93
1.01
1.11
1.16
1.08
1.06
1.03
0.80
0.58%
(0.41%)
—
1.20
FCF per share₺
1.11
1.05
0.94
0.85
0.79
0.74
0.79
0.86
0.76
0.82
0.50
0.60%
(2.02%)
—
1.22
Dividend per sh₺
0.50
0.48
0.55
0.58
0.64
0.62
0.59
0.63
0.65
0.71
0.87
2.03%
3.20%
—
3.16
Div yield (avg)%
8.10
10.67
10.95
13.22
13.56
13.44
14.84
12.09
10.32
11.39
15.84
12.09
11.74
95
16.98
Payout ratio%
10.12
9.27
8.21
9.46
10.90
8.08
8.20
6.59
7.75
9.68
27.03
8.08
8.74
37
120.4
Shares (diluted)M
103.8
93.38
82.10
76.61
70.38
68.76
67.51
66.54
59.91
55.53
119.0
(4.63%)
(5.45%)
45
15.28
Buyback yield%
2.73
4.33
5.35
7.34
5.12
2.99
1.36
3.17
2.67
2.61
23.78
2.67
3.08
46
1.745
D/E ratiox
0.842
0.907
1.006
0.957
0.945
0.986
0.907
0.842
0.772
0.830
1.522
0.842
0.907
40
101.6
Enterprise value₺M
61.44
65.15
64.96
61.89
56.93
56.93
58.72
64.77
66.92
63.41
168.1
2.18%
1.63%
62
47.07
LT debt₺M
83.28
88.10
98.38
105.4
126.4
136.8
165.4
166.1
192.4
199.7
370.1
9.57%
9.43%
94
Revenue
₺493.6M
6.53%
1.00×
Cost of revenue
₺329.0M
6.32%
0.98×
Operating expenses
₺81.37M
6.89%
1.03×
Spread over hurdle
(24.51%)