420.5
Revenue₺M
296.1
299.5
307.1
311.8
316.2
318.3
323.5
329.9
335.9
337.2
469.2
1.30%
1.75%
30
5.35
Revenue growth%
0.40
2.70
4.68
7.47
9.66
10.40
8.83
10.80
12.93
14.02
6.39
10.80
9.25
34
25.01
Gross margin%
23.22
24.60
24.27
24.66
26.87
26.55
23.94
21.05
19.63
17.74
7.38
21.05
24.10
12
28.44
Operating margin%
21.59
20.58
19.84
18.19
16.94
15.81
13.20
11.57
10.64
10.51
14.13
11.57
16.37
35
14.19
Net margin%
21.55
20.56
21.43
18.92
16.64
13.88
15.31
14.25
14.38
16.68
8.28
14.38
16.66
80
32.53
P/E ratio (avg)x
9.068
9.406
8.089
7.887
6.807
7.021
6.361
6.288
5.815
6.157
29.23
6.288
6.914
23
17.26
EV/EBITx
32.44
33.48
38.55
42.54
47.38
51.42
58.70
69.60
78.77
86.98
18.79
69.60
49.40
54
15.75
FCF yield (avg)%
34.28
35.81
33.93
33.18
33.90
34.72
35.60
34.72
36.14
33.64
2.96
34.72
34.50
75
7.66
FCF margin%
18.87
21.38
24.30
24.24
25.16
26.12
26.31
27.54
29.33
31.01
22.52
27.54
25.64
64
1.495
FCF / Net incomex
1.689
1.839
2.061
2.306
2.290
2.169
2.279
2.351
2.660
2.796
0.963
2.351
2.284
21
6.83
ROIC%
18.97
18.89
18.39
16.59
14.40
13.62
16.10
15.67
17.69
17.90
20.69
16.10
17.14
26
28.61
Return on equity%
7.19
7.14
9.35
10.79
11.33
14.02
13.28
11.02
12.64
10.37
21.00
12.64
10.90
15
23.62
Return on assets%
20.64
19.25
16.59
15.89
18.16
19.42
19.71
21.35
24.18
22.77
21.67
21.35
19.57
63
0.36
EPS₺
0.30
0.30
0.33
0.39
0.43
0.46
0.45
0.52
0.54
0.55
0.37
4.89%
6.72%
—
26.20
EPS growth%
24.05
23.04
22.76
23.03
24.72
27.03
28.65
30.15
30.20
31.96
20.06
30.15
25.88
19
0.28
Bookvalue per sh₺
1.34
1.34
1.45
1.62
1.73
2.01
2.44
2.51
2.75
2.77
0.17
9.87%
9.47%
—
0.67
FCF per share₺
0.27
0.28
0.28
0.31
0.35
0.34
0.39
0.42
0.47
0.53
0.79
8.41%
7.99%
—
0.46
Dividend per sh₺
0.21
0.23
0.22
0.21
0.19
0.20
0.21
0.24
0.24
0.23
0.29
4.10%
0.22%
—
12.26
Div yield (avg)%
32.25
31.67
32.86
33.29
35.47
34.21
35.85
36.01
35.45
37.14
20.95
35.85
34.83
58
8.10
Payout ratio%
15.37
15.42
16.53
16.19
14.84
16.06
18.31
20.73
18.13
17.04
10.60
18.13
16.36
32
339.2
Shares (diluted)M
361.7
368.5
335.8
303.2
294.6
289.3
303.7
282.1
263.2
280.0
344.3
(1.01%)
(2.68%)
38
17.94
Buyback yield%
29.97
28.76
29.58
29.42
30.60
30.15
30.47
32.14
30.35
28.86
24.25
30.35
30.06
64
0.312
D/E ratiox
0.995
1.174
1.172
1.253
1.272
1.514
1.595
1.822
1.837
1.800
0.290
1.800
1.393
88
342.5
Enterprise value₺M
314.7
359.3
400.6
381.5
358.0
359.9
405.3
415.8
446.4
451.2
191.0
4.74%
4.46%
24
405.9
LT debt₺M
360.3
306.3
287.4
256.3
267.7
228.1
199.6
175.3
163.7
148.6
183.6
(11.11%)
(8.01%)
52
Revenue
₺337.2M
1.75%
1.00×
Cost of revenue
₺236.0M
1.75%
1.00×
Operating expenses
₺63.29M
1.69%
0.99×
Goodwill & intangibles
16.20%
Property and equipment
15.30%
Spread over hurdle
(26.11%)