100.1
Revenue₺M
75.17
79.96
84.29
88.72
94.48
100.5
104.1
110.6
113.8
118.6
111.3
4.65%
4.94%
22
24.60
Revenue growth%
22.76
22.56
20.63
18.90
16.07
17.43
19.98
17.45
16.50
14.75
2.42
17.43
18.17
15
18.05
Gross margin%
24.67
26.59
29.35
30.55
30.06
28.16
29.98
28.50
29.19
28.10
5.92
28.50
28.85
78
11.00
Operating margin%
6.62
9.48
7.36
8.54
11.09
10.80
8.10
5.81
7.69
9.64
22.09
8.10
8.32
19
16.36
Net margin%
12.01
9.17
11.51
11.43
10.93
10.83
9.54
6.61
7.85
9.01
8.17
9.01
10.19
51
10.39
P/E ratio (avg)x
53.63
63.74
71.81
71.19
71.50
69.11
67.22
74.35
84.33
85.46
15.74
74.35
71.35
68
19.86
EV/EBITx
12.69
13.13
14.22
14.47
14.70
15.46
16.19
16.15
18.57
20.54
14.93
16.19
15.08
82
22.49
FCF yield (avg)%
0.40
1.51
0.40
0.40
0.40
0.40
0.40
2.49
0.54
3.37
28.48
0.54
0.40
80
24.52
FCF margin%
7.94
6.36
7.85
7.63
7.22
7.02
7.17
9.80
7.16
6.68
5.19
7.16
7.20
26
0.218
FCF / Net incomex
0.530
0.573
0.542
0.619
0.685
0.768
0.818
0.934
0.992
1.081
0.996
0.934
0.726
47
6.14
ROIC%
13.02
14.80
16.88
15.44
18.36
17.19
19.32
16.77
16.84
15.76
24.49
16.84
16.81
90
14.38
Return on equity%
23.44
22.26
23.85
21.98
24.83
24.37
23.06
25.42
25.81
26.75
15.84
25.42
24.11
60
15.29
Return on assets%
17.66
18.08
17.32
15.73
18.08
16.05
13.16
12.30
14.63
13.44
7.51
13.44
15.89
6
0.10
EPS₺
0.08
0.09
0.10
0.10
0.12
0.13
0.14
0.14
0.15
0.17
0.11
7.28%
10.22%
—
21.09
EPS growth%
2.11
1.36
0.40
0.40
1.36
3.40
1.29
2.16
1.03
0.40
9.93
1.29
1.32
76
0.15
Bookvalue per sh₺
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.08
4.94%
4.98%
—
0.17
FCF per share₺
0.16
0.16
0.15
0.15
0.15
0.15
0.16
0.16
0.16
0.15
0.18
(0.15%)
0.63%
—
0.07
Dividend per sh₺
0.10
0.10
0.10
0.09
0.10
0.10
0.09
0.10
0.09
0.10
0.10
0.56%
(0.63%)
—
23.86
Div yield (avg)%
8.08
9.03
6.90
6.02
8.06
10.19
12.44
10.06
8.32
5.77
6.36
10.06
8.20
78
3.72
Payout ratio%
25.57
27.59
29.62
29.29
27.48
27.96
29.55
32.04
32.42
34.75
29.65
32.04
29.42
47
275.5
Shares (diluted)M
308.6
305.2
328.3
307.4
331.0
358.6
372.7
369.6
423.0
404.1
267.1
4.07%
2.72%
46
4.51
Buyback yield%
25.20
26.32
23.82
22.92
23.82
20.97
23.36
26.08
25.40
23.87
4.98
23.87
23.85
89
1.713
D/E ratiox
1.496
1.482
1.570
1.488
1.568
1.579
1.694
1.809
1.844
1.617
0.172
1.694
1.574
8
30.48
Enterprise value₺M
91.60
88.43
78.12
70.42
69.37
72.25
74.61
78.89
83.82
83.26
90.97
3.72%
(0.47%)
49
36.68
LT debt₺M
92.82
102.7
115.9
134.2
154.5
154.0
154.7
159.5
172.3
175.4
71.58
2.58%
6.45%
15
Revenue
₺118.6M
4.94%
1.00×
Cost of revenue
₺59.38M
4.95%
1.00×
Operating expenses
₺25.32M
5.15%
1.02×
Property and equipment
19.01%
Cash and investments
15.66%
Spread over hurdle
(22.36%)