69.54
Revenue₺M
57.81
62.98
66.20
70.13
73.60
79.58
85.84
92.21
97.08
101.6
76.12
6.67%
6.76%
65
27.29
Revenue growth%
5.40
2.82
1.43
0.40
2.89
0.97
0.40
0.40
0.40
0.67
15.34
0.40
0.82
20
17.62
Gross margin%
11.04
13.45
15.62
15.91
15.56
13.70
14.28
15.97
16.22
15.79
17.26
15.79
15.59
83
14.32
Operating margin%
5.33
3.13
1.58
3.87
5.93
6.99
9.88
10.16
8.17
7.35
13.77
8.17
6.46
83
12.70
Net margin%
17.50
19.08
20.80
21.02
21.17
22.96
23.62
24.34
26.92
27.78
28.50
24.34
22.07
67
11.76
P/E ratio (avg)x
9.006
9.325
9.467
9.543
8.987
9.065
9.986
9.943
9.931
10.98
35.91
9.943
9.505
23
26.53
EV/EBITx
9.637
10.26
9.280
10.22
11.22
10.72
9.453
9.487
9.189
9.498
6.389
9.487
9.567
10
23.76
FCF yield (avg)%
31.25
28.35
29.93
30.98
31.55
34.34
31.84
28.90
25.93
24.65
14.14
28.90
30.45
10
3.96
FCF margin%
16.00
17.59
17.32
14.32
14.31
14.10
14.86
15.51
14.80
14.40
26.58
14.80
14.83
47
0.141
FCF / Net incomex
1.753
1.708
1.743
2.025
2.265
2.334
2.304
2.177
2.213
2.406
1.461
2.304
2.195
39
11.95
ROIC%
21.25
18.38
20.24
21.56
19.29
18.15
19.26
19.04
21.68
20.19
15.55
19.26
19.74
81
12.05
Return on equity%
24.17
22.50
22.22
24.19
24.27
21.90
24.27
26.69
27.65
27.32
19.71
26.69
24.23
66
29.07
Return on assets%
21.91
22.30
24.94
23.60
25.58
24.70
24.25
24.17
22.74
25.52
5.37
24.25
24.21
42
0.06
EPS₺
0.21
0.24
0.23
0.24
0.23
0.26
0.24
0.25
0.27
0.29
0.06
4.62%
2.94%
—
4.37
EPS growth%
11.79
13.45
12.28
10.47
12.98
11.42
11.19
9.37
9.08
10.21
11.82
10.21
11.30
75
0.04
Bookvalue per sh₺
0.21
0.23
0.23
0.27
0.27
0.28
0.32
0.33
0.38
0.36
0.05
5.84%
6.74%
—
0.06
FCF per share₺
0.20
0.18
0.16
0.17
0.17
0.18
0.15
0.14
0.13
0.13
0.16
(4.54%)
(4.87%)
—
0.10
Dividend per sh₺
0.27
0.31
0.36
0.35
0.36
0.34
0.32
0.36
0.33
0.36
0.11
(0.09%)
3.78%
—
4.59
Div yield (avg)%
33.66
33.86
34.89
36.15
35.48
36.46
34.96
35.94
38.23
37.73
26.18
36.46
35.71
38
20.84
Payout ratio%
9.80
11.26
9.17
11.47
10.69
8.91
10.98
9.52
8.47
9.64
13.08
9.52
9.72
88
239.9
Shares (diluted)M
172.0
156.7
157.3
162.5
140.1
138.9
126.9
112.2
106.7
91.70
245.9
(8.13%)
(6.79%)
39
14.96
Buyback yield%
16.29
17.74
20.14
21.86
21.66
19.84
17.03
16.48
18.77
20.92
8.15
18.77
19.31
72
1.147
D/E ratiox
1.479
1.378
1.321
1.453
1.514
1.627
1.563
1.575
1.425
1.455
1.573
1.563
1.467
68
83.76
Enterprise value₺M
36.28
36.13
34.93
34.01
35.23
32.77
34.56
35.04
38.15
43.66
79.16
4.38%
2.66%
24
35.50
LT debt₺M
60.20
65.21
61.02
52.85
47.03
39.90
35.81
38.17
40.54
37.20
62.55
(4.58%)
(4.00%)
17
Revenue
₺101.6M
6.76%
1.00×
Cost of revenue
₺71.15M
6.76%
1.00×
Operating expenses
₺13.70M
6.23%
0.95×
Property and equipment
16.77%
Goodwill & intangibles
15.57%
Spread over hurdle
(18.75%)