424.0
Revenue₺M
201.5
222.5
244.0
270.0
294.7
323.6
349.9
373.5
399.2
428.4
460.4
7.77%
8.65%
63
29.62
Revenue growth%
16.54
15.85
13.50
14.60
12.84
14.04
15.87
14.47
13.58
16.05
9.69
14.47
14.54
60
26.24
Gross margin%
5.40
6.77
7.63
5.04
2.34
0.90
1.53
0.40
2.20
2.52
27.06
1.53
2.43
72
12.67
Operating margin%
27.90
25.96
27.95
27.25
27.49
30.23
27.42
27.44
27.83
25.99
8.91
27.44
27.46
48
28.66
Net margin%
6.80
9.33
11.23
8.94
8.66
8.77
8.80
8.35
8.84
6.58
19.92
8.77
8.79
65
11.18
P/E ratio (avg)x
29.26
27.95
30.27
33.58
33.49
36.77
35.31
37.68
40.77
45.38
13.89
37.68
34.45
54
13.31
EV/EBITx
39.46
40.13
45.53
51.03
50.93
55.86
53.19
57.41
53.16
51.89
34.65
53.19
51.46
72
11.76
FCF yield (avg)%
13.84
15.26
17.43
15.93
15.21
15.16
14.87
13.45
10.56
12.28
16.66
13.45
15.01
49
8.34
FCF margin%
19.77
22.74
24.38
21.72
19.27
18.69
20.03
17.38
18.16
17.77
19.96
18.16
19.52
91
1.504
FCF / Net incomex
0.292
0.280
0.299
0.292
0.296
0.277
0.300
0.296
0.315
0.340
0.325
0.300
0.296
37
3.50
ROIC%
23.16
25.61
26.15
25.79
26.19
25.21
24.84
26.54
25.99
25.96
13.17
25.96
25.87
74
5.94
Return on equity%
31.36
34.11
36.15
36.09
34.89
33.50
33.46
35.15
33.56
35.74
24.93
33.56
34.50
20
3.02
Return on assets%
11.75
11.32
11.47
10.11
7.71
10.61
9.33
9.59
10.28
12.15
16.08
10.28
10.44
22
0.11
EPS₺
0.86
0.91
1.07
1.08
1.26
1.41
1.55
1.48
1.74
1.92
0.11
8.82%
9.16%
—
4.65
EPS growth%
7.44
7.82
9.44
10.46
9.60
7.11
4.19
4.93
7.02
7.36
6.97
7.02
7.40
18
0.17
Bookvalue per sh₺
0.23
0.27
0.28
0.27
0.30
0.33
0.33
0.36
0.40
0.47
0.23
9.14%
7.10%
—
0.25
FCF per share₺
0.56
0.54
0.56
0.55
0.55
0.60
0.61
0.56
0.52
0.48
0.66
(2.81%)
(1.92%)
—
0.21
Dividend per sh₺
0.29
0.31
0.33
0.29
0.28
0.31
0.33
0.32
0.29
0.30
0.65
1.19%
1.01%
—
18.63
Div yield (avg)%
19.28
21.04
22.81
24.35
24.33
25.31
22.90
25.19
27.98
27.59
11.56
25.31
24.34
74
17.71
Payout ratio%
5.79
6.91
5.29
8.15
6.69
4.20
5.05
6.62
6.51
5.60
10.19
5.60
6.15
91
402.1
Shares (diluted)M
346.4
314.5
339.6
302.3
271.3
267.8
253.6
259.0
235.9
240.3
390.2
(2.40%)
(4.02%)
20
5.28
Buyback yield%
24.08
24.65
27.07
27.27
29.67
28.09
29.12
27.08
25.96
28.63
10.54
28.09
27.18
8
0.558
D/E ratiox
0.293
0.305
0.326
0.281
0.284
0.249
0.269
0.270
0.239
0.240
0.342
0.249
0.275
30
49.94
Enterprise value₺M
291.3
301.5
318.5
314.7
309.9
336.1
363.9
380.9
417.9
421.1
309.4
6.32%
4.75%
45
296.2
LT debt₺M
278.0
261.4
261.3
225.1
228.9
203.0
201.1
215.2
212.3
213.8
268.9
(1.35%)
(2.22%)
49
Revenue
₺428.4M
8.65%
1.00×
Cost of revenue
₺297.0M
8.79%
1.01×
Operating expenses
₺51.66M
7.96%
0.94×
Property and equipment
17.62%
Spread over hurdle
(26.95%)