117.1
Revenue₺M
130.8
142.0
154.5
166.6
182.7
193.9
213.3
229.4
252.6
267.7
129.9
7.94%
8.15%
58
3.16
Revenue growth%
21.54
23.43
24.89
25.21
23.27
25.31
25.03
25.57
23.89
25.35
7.20
25.31
24.96
83
19.65
Gross margin%
8.88
8.82
7.81
8.78
10.86
11.59
11.69
13.71
15.05
14.96
8.62
13.71
11.23
86
2.38
Operating margin%
4.44
6.10
8.11
8.76
7.28
7.16
7.55
8.28
9.98
10.48
26.00
8.28
7.83
46
15.39
Net margin%
9.55
9.79
9.51
11.66
10.62
11.45
8.81
11.56
11.13
12.54
15.28
11.45
10.88
66
8.352
P/E ratio (avg)x
34.13
37.67
39.82
43.25
43.66
43.11
49.16
47.91
51.16
53.30
24.57
49.16
43.46
49
17.08
EV/EBITx
39.05
41.59
38.44
43.71
41.66
38.19
41.08
45.03
44.43
47.35
8.839
44.43
41.62
49
24.22
FCF yield (avg)%
0.40
0.40
0.40
1.33
4.16
4.41
7.15
5.20
6.55
7.14
12.86
6.55
4.29
22
13.48
FCF margin%
25.86
24.29
24.38
22.20
21.97
19.64
21.09
21.05
20.82
23.68
4.17
21.05
22.08
61
1.634
FCF / Net incomex
1.280
1.450
1.684
1.894
2.207
2.405
2.628
3.042
2.907
2.919
0.318
2.907
2.306
83
26.79
ROIC%
31.44
31.30
30.91
33.68
32.65
33.83
35.05
32.38
31.45
32.48
16.29
32.48
32.43
86
2.89
Return on equity%
12.71
15.22
14.68
15.84
17.90
18.47
19.25
19.42
18.25
20.12
26.65
19.25
18.08
24
26.00
Return on assets%
7.26
6.44
4.98
5.77
4.53
2.66
4.17
5.52
4.70
5.29
3.70
4.70
5.14
12
1.52
EPS₺
1.70
1.59
1.47
1.61
1.51
1.48
1.35
1.30
1.21
1.11
1.58
(5.89%)
(5.41%)
—
14.34
EPS growth%
23.26
23.58
22.36
25.25
24.82
27.31
29.20
26.39
23.77
22.07
19.04
26.39
24.29
91
2.24
Bookvalue per sh₺
1.58
1.55
1.36
1.19
1.17
1.11
1.19
1.26
1.28
1.33
0.69
2.52%
(2.30%)
—
2.67
FCF per share₺
1.20
1.25
1.21
1.40
1.42
1.69
1.98
2.31
2.71
2.83
1.00
14.82%
9.96%
—
0.91
Dividend per sh₺
0.64
0.69
0.71
0.72
0.75
0.66
0.59
0.57
0.54
0.52
1.68
(7.20%)
(1.54%)
—
14.36
Div yield (avg)%
8.52
9.07
7.76
5.87
6.67
8.29
11.06
13.41
10.76
8.26
17.92
10.76
8.40
15
2.51
Payout ratio%
3.69
2.03
0.98
0.40
0.60
2.13
1.13
0.40
1.73
2.42
12.34
1.73
1.43
59
75.61
Shares (diluted)M
88.86
81.36
91.40
93.92
97.74
93.30
85.42
87.84
97.75
99.69
76.35
0.40%
1.36%
88
4.92
Buyback yield%
31.35
31.89
32.25
33.06
31.40
30.52
28.55
31.49
32.15
33.14
2.80
31.49
31.69
18
1.055
D/E ratiox
3.023
2.971
3.440
3.420
3.499
3.834
4.351
4.986
5.826
5.872
0.476
4.986
3.666
81
109.8
Enterprise value₺M
258.2
275.5
270.4
313.4
302.2
336.7
354.6
384.1
360.4
341.7
167.3
2.49%
3.29%
14
160.1
LT debt₺M
66.17
73.09
79.84
83.16
84.72
83.52
75.99
80.59
82.12
78.61
129.5
(1.49%)
1.08%
88
Revenue
₺267.7M
8.15%
1.00×
Cost of revenue
₺187.4M
8.15%
1.00×
Operating expenses
₺57.45M
8.11%
1.00×
Goodwill & intangibles
15.92%
Spread over hurdle
(28.46%)