15.07
Revenue₺M
33.96
34.97
36.82
37.21
37.62
38.91
39.48
40.31
41.13
43.32
16.79
2.86%
2.94%
73
9.11
Revenue growth%
0.40
0.40
1.43
0.77
2.57
3.37
5.90
6.12
7.39
5.26
2.88
5.90
2.97
83
12.38
Gross margin%
0.83
2.88
2.95
2.51
4.39
5.27
6.80
8.10
8.27
6.95
4.16
6.95
4.83
48
16.08
Operating margin%
33.64
30.71
32.25
31.83
33.26
32.02
31.53
31.49
33.07
33.96
23.18
32.02
32.14
62
16.62
Net margin%
20.44
18.84
16.18
18.85
19.75
18.68
15.95
14.94
14.33
14.85
8.40
14.94
17.43
40
22.64
P/E ratio (avg)x
4.687
4.787
4.086
4.348
3.722
3.701
3.856
4.138
3.791
3.786
35.91
3.791
3.971
49
31.38
EV/EBITx
31.26
28.52
30.34
27.59
26.13
24.45
21.53
19.80
19.48
18.52
29.45
19.80
25.29
82
4.87
FCF yield (avg)%
21.97
19.07
18.91
21.72
21.40
23.80
25.33
28.02
26.43
29.22
7.29
26.43
22.88
62
18.06
FCF margin%
15.63
18.25
19.67
20.84
21.96
19.14
18.71
19.61
17.71
19.33
20.02
19.14
19.23
53
0.931
FCF / Net incomex
1.785
1.891
1.940
2.107
2.536
2.952
3.003
3.529
3.789
4.380
0.535
3.529
2.744
25
20.17
ROIC%
30.79
29.09
31.52
34.11
36.73
34.58
36.41
34.53
32.94
32.34
7.40
34.53
33.52
69
23.63
Return on equity%
8.38
9.63
9.68
7.74
4.97
3.57
4.73
7.46
8.23
7.19
9.01
7.19
7.60
70
10.30
Return on assets%
24.11
23.46
24.33
25.88
28.19
29.68
30.34
29.88
30.00
32.66
26.18
30.00
28.94
10
0.19
EPS₺
2.00
2.20
2.38
2.77
3.06
3.09
3.65
4.24
4.10
3.92
0.19
5.10%
8.20%
—
10.82
EPS growth%
19.81
17.93
16.51
19.43
16.73
17.78
15.65
14.67
17.06
17.25
14.71
17.06
17.15
84
0.53
Bookvalue per sh₺
1.96
1.91
2.03
1.98
2.30
2.68
3.18
3.65
3.86
4.62
0.65
14.96%
9.07%
—
0.44
FCF per share₺
0.40
0.38
0.42
0.39
0.42
0.44
0.50
0.52
0.56
0.52
0.68
4.30%
3.13%
—
0.44
Dividend per sh₺
0.32
0.32
0.35
0.36
0.36
0.39
0.36
0.39
0.43
0.45
1.04
4.20%
3.83%
—
23.00
Div yield (avg)%
11.57
14.36
16.57
17.50
15.39
16.78
17.69
15.53
13.87
12.93
21.09
15.53
15.46
6
13.47
Payout ratio%
4.88
7.14
5.65
2.86
1.31
0.70
0.40
1.83
4.71
4.62
3.95
1.83
3.74
94
13.39
Shares (diluted)M
11.72
11.05
11.68
10.92
10.97
12.16
11.64
12.39
13.32
12.03
13.15
1.87%
0.24%
8
8.66
Buyback yield%
4.17
3.40
6.29
7.55
10.14
7.16
7.05
7.41
9.30
9.87
6.93
7.41
7.28
80
1.309
D/E ratiox
1.133
1.154
1.211
1.287
1.442
1.480
1.583
1.815
2.086
2.431
0.179
1.815
1.461
25
5.811
Enterprise value₺M
14.05
14.91
15.38
14.71
13.42
12.68
12.07
11.36
10.25
10.15
15.80
(5.43%)
(2.84%)
61
4.341
LT debt₺M
17.15
16.80
18.01
17.31
17.94
19.00
20.61
18.99
20.51
18.46
36.41
0.58%
1.81%
54
Revenue
₺43.32M
2.94%
1.00×
Cost of revenue
₺22.95M
2.40%
0.95×
Operating expenses
₺7.751M
3.57%
1.06×
Goodwill & intangibles
17.20%
Cash and investments
15.59%
Spread over hurdle
(15.05%)