121.2
Revenue₺M
118.3
121.9
123.3
122.6
124.4
123.9
126.6
127.4
130.9
132.0
129.8
1.19%
1.40%
80
19.00
Revenue growth%
31.17
32.94
32.01
29.33
29.57
26.86
29.45
30.63
28.12
30.70
18.92
29.45
30.10
39
22.77
Gross margin%
15.83
14.87
15.89
16.73
15.34
12.38
9.66
8.62
6.46
9.41
20.49
9.41
13.62
6
22.31
Operating margin%
28.91
26.36
25.74
25.54
22.85
24.42
23.02
20.26
20.00
22.12
7.86
22.12
23.72
45
24.72
Net margin%
16.13
15.12
13.31
11.79
10.36
8.02
9.73
12.63
12.39
10.10
8.59
10.10
12.09
25
22.80
P/E ratio (avg)x
27.56
30.36
33.10
32.51
35.07
36.61
38.54
37.25
40.33
38.44
21.26
38.44
35.84
9
32.54
EV/EBITx
40.19
41.56
44.80
50.73
50.34
58.18
58.05
59.52
63.74
72.34
16.15
59.52
54.39
87
16.41
FCF yield (avg)%
28.15
28.25
29.09
31.40
29.35
30.02
27.89
30.56
30.73
30.73
11.77
30.56
29.68
82
16.35
FCF margin%
19.37
21.95
24.35
22.05
21.63
20.00
22.16
21.78
21.20
18.80
20.77
21.20
21.70
68
0.759
FCF / Net incomex
0.331
0.337
0.350
0.354
0.358
0.401
0.366
0.389
0.431
0.481
1.748
0.401
0.362
40
28.27
ROIC%
19.32
17.34
17.10
15.77
14.16
11.50
9.76
9.25
12.24
15.12
28.98
11.50
14.64
73
12.41
Return on equity%
5.56
5.44
6.21
4.04
4.84
3.36
0.51
1.83
0.40
0.40
8.74
0.51
3.70
89
29.44
Return on assets%
6.60
4.74
5.82
3.76
3.15
2.69
3.40
2.53
0.40
1.46
19.25
2.53
3.28
55
0.20
EPS₺
0.77
0.88
0.91
1.05
1.24
1.38
1.43
1.68
1.61
1.62
0.23
5.42%
7.65%
—
24.83
EPS growth%
9.49
7.01
6.87
9.05
11.09
11.61
9.73
10.09
8.23
7.24
18.62
9.73
9.27
78
0.33
Bookvalue per sh₺
0.25
0.25
0.25
0.26
0.25
0.26
0.26
0.24
0.23
0.26
0.37
0.39%
0.73%
—
0.23
FCF per share₺
0.18
0.18
0.20
0.22
0.21
0.19
0.21
0.20
0.19
0.20
0.46
(1.30%)
1.21%
—
0.08
Dividend per sh₺
0.37
0.44
0.50
0.59
0.68
0.80
0.78
0.89
1.03
1.09
0.46
9.84%
12.78%
—
9.02
Div yield (avg)%
15.18
16.17
19.09
21.94
23.34
25.04
26.51
23.78
23.58
24.89
2.61
24.89
23.46
62
21.29
Payout ratio%
19.48
19.47
18.13
19.91
19.00
16.59
16.88
16.11
15.92
15.82
18.41
16.11
17.51
42
105.6
Shares (diluted)M
127.2
133.6
149.0
148.0
161.2
160.2
160.1
159.6
175.3
190.5
106.4
3.39%
3.93%
59
11.89
Buyback yield%
18.88
21.70
21.63
20.22
20.62
19.39
22.26
21.07
23.45
23.24
23.94
22.26
21.35
78
1.685
D/E ratiox
1.221
1.142
0.996
1.036
1.093
1.204
1.246
1.236
1.317
1.384
0.742
1.246
1.212
78
126.0
Enterprise value₺M
24.94
26.98
28.14
26.05
25.33
23.60
21.75
20.85
22.39
23.91
29.15
(1.14%)
0.35%
13
113.5
LT debt₺M
151.0
175.8
180.4
174.9
171.0
193.0
194.5
232.2
226.7
256.9
83.38
8.47%
5.23%
81
Revenue
₺132.0M
1.40%
1.00×
Cost of revenue
₺80.74M
1.24%
0.98×
Operating expenses
₺18.09M
1.60%
1.02×
Goodwill & intangibles
18.13%
Spread over hurdle
17.53%