315.4
Revenue₺M
343.5
367.8
391.8
427.3
462.1
513.4
551.3
593.0
651.3
693.9
330.0
8.47%
8.36%
16
4.58
Revenue growth%
12.69
13.71
14.29
13.80
14.99
15.06
15.01
16.86
16.22
15.57
16.60
15.57
15.00
47
2.81
Gross margin%
11.98
12.29
11.51
8.54
10.69
10.82
9.10
7.44
7.64
9.46
29.62
9.10
10.08
92
9.34
Operating margin%
9.65
10.49
11.27
8.88
11.86
10.99
13.35
11.99
13.71
11.93
16.15
11.99
11.57
38
25.00
Net margin%
21.43
22.97
20.94
23.43
24.23
23.09
21.37
21.45
22.05
22.67
25.01
22.05
22.36
35
24.10
P/E ratio (avg)x
49.37
55.95
57.45
55.84
65.51
74.10
71.90
78.10
92.07
97.42
28.32
78.10
68.70
92
19.13
EV/EBITx
37.76
42.45
39.78
45.13
47.04
45.46
48.45
54.95
62.07
58.33
26.45
54.95
46.25
59
27.44
FCF yield (avg)%
30.18
31.19
32.40
32.66
34.44
31.79
31.09
31.16
33.81
35.85
18.43
31.79
32.09
8
2.65
FCF margin%
10.01
9.98
10.30
9.08
11.69
8.96
9.85
6.93
4.09
1.91
6.15
6.93
9.46
69
0.380
FCF / Net incomex
1.802
1.691
1.860
1.804
1.704
1.589
1.667
1.891
1.966
1.856
1.713
1.856
1.803
24
10.06
ROIC%
25.55
26.47
24.15
26.97
26.03
27.52
28.45
30.76
30.91
28.99
20.36
28.99
27.24
62
11.54
Return on equity%
30.45
31.82
33.70
33.83
30.92
28.32
28.74
27.34
27.60
25.50
29.15
27.60
29.60
27
24.26
Return on assets%
23.04
25.62
24.36
26.64
28.95
26.94
29.58
27.02
24.18
24.30
17.28
26.94
26.13
43
0.20
EPS₺
0.16
0.16
0.18
0.19
0.21
0.20
0.24
0.28
0.30
0.31
0.21
7.75%
6.77%
—
21.36
EPS growth%
24.92
23.78
23.38
21.74
23.13
24.88
26.62
28.43
28.85
30.19
25.95
28.43
24.90
30
0.26
Bookvalue per sh₺
0.30
0.33
0.38
0.39
0.41
0.49
0.50
0.54
0.56
0.65
0.06
9.91%
9.17%
—
0.26
FCF per share₺
0.12
0.12
0.12
0.13
0.14
0.15
0.14
0.13
0.13
0.13
0.09
(1.64%)
1.44%
—
0.18
Dividend per sh₺
0.15
0.14
0.15
0.14
0.15
0.16
0.17
0.19
0.20
0.20
0.04
5.60%
3.68%
—
20.67
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.52
1.13
2.37
26.77
1.13
0.40
5
14.86
Payout ratio%
8.90
10.85
9.83
10.53
12.85
10.94
8.59
7.85
5.29
8.20
8.34
8.20
9.37
83
2.418
Shares (diluted)B
2.981
3.131
3.157
3.461
3.732
3.946
3.848
3.850
3.746
3.919
2.335
0.98%
2.44%
70
3.92
Buyback yield%
4.32
5.98
5.86
6.03
3.99
4.76
3.27
2.10
0.80
0.40
4.86
2.10
4.15
21
1.796
D/E ratiox
1.234
1.041
1.088
0.965
0.874
0.872
0.740
0.713
0.661
0.673
1.351
0.713
0.873
84
118.4
Enterprise value₺M
200.9
199.3
217.1
204.9
226.9
227.5
238.8
213.6
201.3
215.7
517.2
(1.01%)
0.94%
7
769.7
LT debt₺M
56.77
63.62
71.59
83.05
92.34
95.57
110.9
123.1
126.9
122.8
44.76
5.87%
9.44%
74
Revenue
₺693.9M
8.36%
1.00×
Cost of revenue
₺393.6M
8.27%
0.99×
Operating expenses
₺146.2M
8.90%
1.05×
Goodwill & intangibles
17.53%
Spread over hurdle
(29.03%)