203.6
Revenue₺M
142.1
151.7
160.8
166.2
176.2
183.0
196.9
211.2
220.4
233.7
216.9
5.82%
5.78%
93
23.51
Revenue growth%
25.03
24.26
23.53
26.41
25.70
23.84
22.13
25.06
26.85
28.85
12.34
25.06
25.04
37
14.07
Gross margin%
22.69
20.46
23.13
21.71
21.94
22.15
20.80
20.19
20.74
19.65
2.68
20.74
21.25
34
3.35
Operating margin%
13.42
15.73
15.65
12.67
12.94
11.15
9.08
9.88
12.55
14.43
11.33
11.15
12.80
81
2.60
Net margin%
26.24
25.71
26.72
28.01
27.22
28.75
30.10
30.75
28.66
30.99
10.01
30.10
28.33
85
10.68
P/E ratio (avg)x
9.361
9.826
8.922
7.862
8.103
7.340
7.605
6.993
6.534
7.040
10.19
7.040
7.734
76
24.02
EV/EBITx
43.23
39.10
43.66
39.55
40.16
36.19
37.52
40.33
38.19
35.62
6.249
37.52
39.32
93
18.93
FCF yield (avg)%
26.70
28.45
27.85
28.57
26.96
28.37
25.86
24.55
25.18
26.23
15.23
25.86
26.83
79
11.92
FCF margin%
30.87
27.91
25.29
27.65
28.16
28.22
29.40
27.41
25.20
26.39
29.64
27.41
27.78
81
1.319
FCF / Net incomex
1.256
1.149
1.261
1.443
1.511
1.536
1.467
1.347
1.303
1.314
0.208
1.347
1.331
83
6.01
ROIC%
8.93
7.89
9.41
11.70
11.92
11.29
11.25
12.93
11.94
11.73
5.52
11.73
11.50
40
21.99
Return on equity%
19.08
20.20
18.40
18.06
15.21
17.46
15.14
14.19
12.54
10.94
25.87
14.19
16.33
11
24.31
Return on assets%
30.07
31.77
30.64
32.98
35.97
33.62
35.00
32.58
31.21
31.66
22.23
32.58
32.18
83
0.11
EPS₺
0.14
0.14
0.15
0.14
0.15
0.15
0.14
0.14
0.13
0.13
0.12
(2.44%)
(0.79%)
—
23.14
EPS growth%
12.09
10.91
8.30
10.99
8.09
10.52
11.30
9.37
12.08
14.73
10.94
11.30
10.95
7
0.04
Bookvalue per sh₺
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.09
0.03
4.82%
2.09%
—
0.11
FCF per share₺
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.04
0.79%
0.55%
—
0.07
Dividend per sh₺
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.06
0.06
0.05
0.06
(5.52%)
(3.24%)
—
12.09
Div yield (avg)%
10.58
13.33
14.02
14.40
16.89
14.24
13.14
13.99
11.95
12.50
14.13
13.14
13.66
33
5.17
Payout ratio%
12.71
15.57
14.16
12.90
10.86
9.79
11.86
8.99
7.15
5.14
8.09
8.99
11.36
19
0.797
Shares (diluted)B
1.130
1.266
1.499
1.645
1.620
1.806
2.071
2.270
2.477
2.634
0.775
10.22%
9.61%
5
27.34
Buyback yield%
22.15
23.72
26.10
27.26
25.27
25.82
27.45
27.79
29.61
28.04
9.47
27.79
26.68
77
0.737
D/E ratiox
0.709
0.793
0.892
1.000
1.010
1.029
1.027
1.143
1.165
1.164
1.725
1.143
1.019
74
130.7
Enterprise value₺M
91.10
91.94
97.85
106.9
110.2
126.8
149.6
146.3
163.7
161.6
179.6
7.96%
6.76%
93
172.8
LT debt₺M
148.7
144.2
161.0
152.7
169.0
193.4
203.0
224.7
207.4
227.2
147.8
6.09%
3.88%
42
Revenue
₺233.7M
5.78%
1.00×
Cost of revenue
₺154.9M
5.48%
0.97×
Operating expenses
₺25.36M
7.39%
1.16×
Cash and investments
17.24%
Goodwill & intangibles
14.56%
Spread over hurdle
(26.93%)