31.58
Revenue₺M
180.8
188.1
194.7
198.1
206.6
215.4
223.9
226.5
236.1
240.1
32.88
3.06%
3.23%
6
6.11
Revenue growth%
7.24
9.35
10.32
13.28
11.39
10.76
8.42
10.52
12.58
12.90
20.53
10.76
10.64
28
23.89
Gross margin%
15.71
16.70
18.78
20.85
23.38
21.65
18.89
18.05
17.42
17.91
29.51
18.05
18.42
68
28.36
Operating margin%
15.05
16.67
19.22
21.65
20.05
22.41
22.94
22.14
24.46
23.38
25.30
22.94
21.90
61
6.08
Net margin%
27.58
29.65
30.25
27.80
30.10
31.71
31.33
32.49
30.85
31.31
16.60
31.33
30.55
19
27.53
P/E ratio (avg)x
20.16
22.02
23.87
21.82
23.04
21.17
22.36
21.23
21.71
22.15
21.47
21.71
21.92
5
11.28
EV/EBITx
42.75
38.26
41.27
43.53
42.40
46.36
49.57
51.52
45.54
42.18
31.39
46.36
43.14
80
12.49
FCF yield (avg)%
14.96
13.49
12.01
13.26
13.91
14.25
13.00
10.06
9.66
9.40
3.44
10.06
13.13
88
22.76
FCF margin%
29.41
31.47
30.70
31.12
33.25
35.09
37.61
38.77
38.05
37.57
3.70
37.61
34.17
25
0.454
FCF / Net incomex
0.905
0.929
0.846
0.921
0.996
0.980
1.093
1.204
1.104
1.158
0.232
1.104
0.988
32
14.41
ROIC%
10.12
11.14
8.70
5.84
8.31
11.25
8.54
8.82
10.69
13.38
29.10
10.69
9.47
83
19.09
Return on equity%
21.86
24.43
23.06
21.37
21.65
20.96
21.28
24.14
21.84
24.07
29.37
21.84
21.85
60
6.35
Return on assets%
17.72
18.10
21.04
21.53
19.75
18.21
17.21
19.24
19.04
16.78
23.15
18.21
18.62
84
0.16
EPS₺
0.08
0.08
0.09
0.08
0.09
0.10
0.11
0.11
0.11
0.10
0.18
3.09%
2.76%
—
10.69
EPS growth%
23.63
25.81
23.41
20.54
19.27
16.62
16.13
14.82
15.62
12.68
7.87
15.62
17.95
85
0.17
Bookvalue per sh₺
0.11
0.11
0.10
0.09
0.07
0.08
0.07
0.07
0.07
0.06
0.05
(4.72%)
(6.29%)
—
0.13
FCF per share₺
0.16
0.17
0.19
0.18
0.19
0.18
0.17
0.19
0.19
0.19
0.08
0.12%
1.57%
—
0.05
Dividend per sh₺
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.09
5.19%
3.22%
—
24.96
Div yield (avg)%
23.19
24.65
26.54
24.34
23.37
21.53
19.48
19.91
19.61
16.85
3.67
19.61
22.36
92
3.04
Payout ratio%
27.96
30.14
29.58
28.52
28.96
27.50
24.65
23.31
22.86
21.90
21.48
23.31
27.73
60
0.822
Shares (diluted)B
1.417
1.534
1.791
1.754
2.092
2.289
2.445
2.782
3.354
3.682
0.781
11.97%
10.47%
31
15.69
Buyback yield%
20.59
20.14
21.39
22.63
23.23
21.52
23.62
23.63
25.62
25.68
6.31
23.63
22.93
22
0.968
D/E ratiox
1.121
1.135
1.170
1.119
1.252
1.372
1.418
1.376
1.607
1.780
1.644
1.418
1.312
30
150.8
Enterprise value₺M
225.5
212.1
200.9
181.4
165.4
182.2
163.7
152.8
151.0
139.1
209.0
(3.41%)
(4.00%)
24
138.2
LT debt₺M
325.3
377.3
391.2
431.2
471.9
484.3
520.3
593.0
611.5
668.7
86.83
7.22%
8.18%
93
Revenue
₺240.1M
3.23%
1.00×
Cost of revenue
₺130.6M
3.33%
1.01×
Operating expenses
₺29.87M
2.40%
0.92×
Spread over hurdle
(12.36%)