265.5
Revenue₺M
166.0
178.3
189.9
208.8
225.7
238.7
256.0
280.5
305.9
325.0
280.1
7.57%
7.56%
26
23.23
Revenue growth%
14.94
17.15
14.44
11.86
13.95
13.01
10.70
7.98
5.67
8.27
29.14
8.27
12.44
69
25.96
Gross margin%
6.86
9.68
8.41
10.92
10.71
12.34
10.41
9.44
7.43
5.56
8.29
9.44
9.56
80
22.34
Operating margin%
10.00
10.03
8.57
9.36
9.86
12.23
12.43
14.82
15.48
16.70
13.32
14.82
11.13
18
14.85
Net margin%
19.46
20.93
18.81
20.85
22.77
21.26
19.86
20.34
20.38
21.45
21.63
20.38
20.61
16
9.777
P/E ratio (avg)x
49.17
49.40
49.48
52.63
61.15
60.69
62.24
69.51
77.10
84.61
31.27
69.51
60.92
11
27.35
EV/EBITx
21.42
22.15
20.04
20.20
19.04
18.74
19.76
19.17
20.10
18.45
16.72
19.17
19.90
8
8.61
FCF yield (avg)%
7.76
8.96
9.70
12.59
10.02
9.51
8.35
6.96
5.90
5.39
28.93
6.96
8.66
7
16.35
FCF margin%
13.90
15.12
14.33
13.41
11.91
10.34
9.17
10.12
11.03
10.40
8.44
10.34
11.47
70
0.588
FCF / Net incomex
0.952
0.834
0.778
0.808
0.849
0.893
0.771
0.801
0.864
0.804
1.587
0.804
0.821
59
16.48
ROIC%
8.70
7.89
7.96
6.77
8.36
7.58
6.53
4.83
6.36
7.51
18.21
6.53
7.54
76
26.40
Return on equity%
7.88
10.63
11.14
14.00
13.15
14.73
14.84
16.03
18.66
20.01
7.66
16.03
14.36
24
14.57
Return on assets%
26.39
28.22
26.88
26.10
24.92
27.28
24.89
27.60
30.54
31.90
10.58
27.60
27.08
40
1.58
EPS₺
2.11
2.21
1.95
1.81
1.87
2.02
1.94
2.06
2.20
2.29
1.65
4.16%
1.64%
—
26.41
EPS growth%
6.21
6.46
6.75
7.39
7.49
9.98
8.77
11.62
12.19
13.24
22.88
11.62
8.13
42
0.59
Bookvalue per sh₺
1.65
1.79
1.98
2.21
2.62
2.83
3.39
3.88
4.18
5.00
1.34
13.84%
12.50%
—
0.86
FCF per share₺
0.40
0.40
0.37
0.38
0.40
0.38
0.39
0.43
0.45
0.45
0.93
2.34%
0.86%
—
1.49
Dividend per sh₺
2.00
2.11
2.10
2.26
2.42
2.47
2.42
2.19
2.20
2.21
0.37
(1.76%)
1.87%
—
4.62
Div yield (avg)%
13.34
10.53
9.89
12.74
10.16
11.24
8.63
10.40
12.12
9.56
10.26
10.40
10.47
19
10.80
Payout ratio%
26.74
29.58
28.90
26.78
25.08
25.00
23.14
21.94
21.10
22.54
29.80
22.54
25.04
17
44.34
Shares (diluted)M
48.61
47.81
49.77
49.51
53.81
51.18
49.01
45.98
47.25
43.85
46.04
(4.01%)
(2.03%)
88
5.94
Buyback yield%
20.78
20.24
18.45
18.14
20.97
23.59
26.45
23.70
25.21
23.83
4.68
23.83
22.28
88
1.216
D/E ratiox
0.443
0.385
0.406
0.434
0.462
0.490
0.454
0.414
0.420
0.405
0.730
0.420
0.427
92
311.3
Enterprise value₺M
88.05
86.59
92.16
101.1
105.0
125.3
130.2
138.1
156.8
181.7
68.41
11.58%
8.69%
44
266.6
LT debt₺M
212.0
240.5
244.3
236.9
241.3
242.9
247.2
237.4
244.4
262.9
240.2
1.73%
2.04%
55
Revenue
₺325.0M
7.56%
1.00×
Cost of revenue
₺227.0M
7.93%
1.03×
Operating expenses
₺56.27M
7.14%
0.96×
Cash and investments
18.31%
Property and equipment
17.90%
Spread over hurdle
(23.76%)