540.7
Revenue₺M
416.8
430.7
447.5
480.4
519.8
542.2
577.1
615.1
663.7
709.1
576.6
6.41%
6.26%
6
15.37
Revenue growth%
22.26
25.15
23.78
24.74
24.68
26.73
24.18
24.30
25.11
23.93
7.35
24.30
24.49
65
9.92
Gross margin%
23.16
24.84
26.89
27.92
26.66
23.98
21.56
23.03
24.43
25.12
5.68
23.98
24.64
41
2.14
Operating margin%
4.83
4.33
3.29
3.03
1.16
0.40
1.82
2.28
1.53
4.20
26.86
1.82
2.66
86
22.58
Net margin%
26.78
26.92
28.21
31.16
29.68
29.31
29.50
28.93
29.28
31.26
24.16
29.31
29.30
60
24.62
P/E ratio (avg)x
27.74
28.71
27.15
26.52
27.92
27.35
30.44
35.84
41.97
47.35
6.378
35.84
28.31
83
19.76
EV/EBITx
34.21
31.55
30.68
31.37
34.42
37.46
38.15
38.21
41.77
42.60
23.58
38.21
35.94
60
13.20
FCF yield (avg)%
28.71
27.80
29.91
27.15
26.46
24.66
24.26
24.31
21.73
20.63
14.61
24.26
25.56
91
27.12
FCF margin%
6.55
7.32
9.59
11.27
12.79
13.52
12.45
14.91
15.98
14.42
28.23
14.42
12.62
21
0.310
FCF / Net incomex
0.974
1.029
1.155
1.244
1.336
1.284
1.302
1.271
1.202
1.331
1.077
1.284
1.257
55
4.55
ROIC%
38.78
37.57
37.57
36.40
36.80
39.57
38.91
37.76
35.37
37.15
8.61
37.76
37.57
78
16.60
Return on equity%
14.41
12.80
14.73
16.90
16.66
18.76
20.41
17.48
17.83
16.00
25.98
17.83
16.78
38
12.32
Return on assets%
15.34
17.06
16.01
14.53
16.47
16.06
14.00
13.42
13.00
10.74
29.94
13.42
14.94
90
0.04
EPS₺
0.21
0.24
0.26
0.27
0.29
0.35
0.42
0.42
0.48
0.49
0.04
10.83%
10.47%
—
15.89
EPS growth%
1.23
0.40
0.40
1.07
3.66
5.66
2.88
1.30
2.05
2.94
18.61
2.88
1.68
85
0.07
Bookvalue per sh₺
0.10
0.10
0.11
0.12
0.11
0.12
0.13
0.13
0.13
0.15
0.14
6.63%
3.45%
—
0.09
FCF per share₺
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.06
0.05
0.09
1.64%
3.09%
—
0.17
Dividend per sh₺
0.09
0.09
0.09
0.09
0.09
0.09
0.08
0.09
0.10
0.10
0.09
2.27%
0.36%
—
13.24
Div yield (avg)%
15.29
17.11
17.27
18.02
20.35
21.51
22.25
20.60
20.12
22.97
14.14
21.51
20.23
30
22.96
Payout ratio%
16.76
19.52
19.37
20.61
20.83
22.80
25.44
22.48
20.91
23.18
21.87
22.80
20.87
70
1.871
Shares (diluted)B
3.777
4.297
4.706
5.049
5.837
6.351
6.815
8.158
7.962
8.109
1.849
6.80%
9.92%
38
29.50
Buyback yield%
20.81
21.72
23.62
22.60
21.13
19.59
18.12
19.95
16.98
17.96
26.58
18.12
20.38
77
1.345
D/E ratiox
2.003
2.012
2.228
2.192
2.361
2.566
2.868
3.245
3.416
3.385
1.255
3.245
2.463
49
322.0
Enterprise value₺M
669.6
618.2
627.4
578.8
634.9
608.1
554.3
568.5
560.7
552.6
272.9
(2.74%)
(0.94%)
23
84.09
LT debt₺M
540.2
501.6
504.2
478.3
516.4
544.7
533.0
486.4
513.7
509.1
62.20
(0.29%)
(0.34%)
26
Revenue
₺709.1M
6.26%
1.00×
Cost of revenue
₺435.3M
6.12%
0.99×
Operating expenses
₺151.8M
6.19%
0.99×
Goodwill & intangibles
19.54%
Property and equipment
15.00%
Spread over hurdle
(19.95%)