54.73
Revenue₺M
53.12
55.77
60.37
63.28
68.05
73.16
76.82
81.89
89.53
97.86
56.12
7.53%
7.10%
81
3.04
Revenue growth%
26.15
25.48
27.07
24.46
24.52
24.28
25.54
23.94
23.29
26.13
21.95
24.28
25.00
70
15.94
Gross margin%
22.03
20.96
18.11
15.67
15.30
17.78
16.72
17.79
16.71
15.57
27.37
16.72
17.25
17
3.48
Operating margin%
11.28
12.59
14.73
15.96
12.98
11.62
12.20
9.86
8.84
9.79
10.99
9.86
11.91
58
3.85
Net margin%
4.03
1.79
2.65
2.53
2.48
3.32
3.40
2.01
0.76
1.54
17.90
2.01
2.51
7
7.053
P/E ratio (avg)x
20.94
19.02
17.06
16.65
15.56
14.77
15.40
16.20
16.80
15.50
36.52
15.50
16.42
32
30.93
EV/EBITx
9.381
10.07
11.25
12.72
12.08
11.94
11.56
11.26
11.83
10.92
31.48
11.56
11.41
28
6.51
FCF yield (avg)%
5.62
3.99
1.39
0.94
0.40
0.40
0.40
0.40
2.68
2.29
26.24
0.40
1.17
55
4.06
FCF margin%
16.57
13.73
14.90
16.53
16.51
16.89
17.40
19.79
19.89
18.33
12.22
18.33
16.73
78
0.224
FCF / Net incomex
2.371
2.725
2.689
2.779
2.995
3.213
3.343
3.205
3.139
3.230
1.509
3.213
3.067
63
29.18
ROIC%
3.20
3.60
5.53
7.19
9.69
7.18
9.56
10.53
8.00
7.55
13.54
8.00
7.37
65
9.78
Return on equity%
1.03
1.83
1.59
1.03
1.44
4.39
2.09
4.04
1.97
0.62
10.97
2.09
1.71
47
20.17
Return on assets%
8.93
10.40
12.20
11.43
11.95
12.94
10.35
9.14
10.93
9.82
12.64
10.35
10.66
33
0.28
EPS₺
0.41
0.41
0.45
0.46
0.43
0.44
0.46
0.46
0.50
0.53
0.31
4.16%
2.70%
—
27.19
EPS growth%
2.47
4.61
1.95
3.22
3.94
2.64
5.63
3.21
2.77
0.40
25.21
2.77
2.99
53
0.22
Bookvalue per sh₺
0.30
0.29
0.33
0.38
0.43
0.42
0.42
0.50
0.55
0.57
0.21
5.88%
6.30%
—
0.29
FCF per share₺
0.09
0.08
0.08
0.08
0.08
0.09
0.08
0.07
0.08
0.08
0.07
(0.05%)
(2.11%)
—
0.10
Dividend per sh₺
0.10
0.11
0.11
0.10
0.09
0.10
0.10
0.10
0.11
0.10
0.09
2.03%
(1.02%)
—
7.38
Div yield (avg)%
20.30
17.93
18.32
19.80
18.06
20.34
22.97
22.92
23.59
20.81
11.28
22.92
20.32
7
17.27
Payout ratio%
10.19
11.86
10.42
9.34
9.31
8.62
7.22
7.98
5.97
5.27
15.47
7.22
8.96
92
323.5
Shares (diluted)M
431.0
465.9
466.0
486.9
476.9
525.2
520.0
526.0
553.1
578.3
330.1
3.93%
4.62%
49
16.28
Buyback yield%
13.87
13.78
16.08
15.73
18.65
17.14
18.33
19.24
19.25
22.06
16.58
19.24
17.74
43
1.094
D/E ratiox
1.415
1.531
1.611
1.647
1.608
1.479
1.454
1.634
1.827
1.931
0.681
1.634
1.609
93
32.53
Enterprise value₺M
109.0
110.0
108.6
116.7
123.8
139.0
158.2
164.3
154.4
160.1
9.734
5.27%
4.55%
31
32.41
LT debt₺M
108.5
108.4
113.8
106.3
122.3
114.3
117.4
136.9
130.3
142.5
30.80
3.12%
2.53%
48
Revenue
₺97.86M
7.10%
1.00×
Cost of revenue
₺45.99M
7.38%
1.03×
Operating expenses
₺23.58M
6.94%
0.99×
Spread over hurdle
(15.77%)