224.3
Revenue₺M
169.1
178.3
188.0
199.3
216.7
232.0
252.5
266.7
286.4
305.3
247.4
7.09%
7.05%
19
2.41
Revenue growth%
23.45
22.53
24.62
26.35
23.89
24.52
25.71
25.62
26.99
28.24
6.92
25.71
25.12
27
21.32
Gross margin%
29.32
30.13
30.39
30.12
30.47
32.18
30.71
28.32
25.85
23.25
6.00
28.32
30.12
76
28.20
Operating margin%
4.04
1.35
3.28
5.77
3.94
6.14
8.81
6.72
4.57
1.76
29.69
6.14
4.30
20
18.57
Net margin%
16.28
13.33
14.92
15.69
13.28
13.08
13.22
15.20
17.60
20.21
15.84
15.20
15.06
95
33.44
P/E ratio (avg)x
36.18
38.83
42.19
44.87
44.14
46.94
54.07
51.92
59.58
65.45
25.44
54.07
45.90
9
28.09
EV/EBITx
41.38
46.85
48.79
53.09
55.40
62.75
73.99
80.53
91.04
93.34
28.90
80.53
59.08
17
15.05
FCF yield (avg)%
10.21
8.53
10.44
9.48
6.62
5.81
4.63
3.46
3.19
2.25
4.04
3.46
6.21
42
9.85
FCF margin%
9.00
10.10
7.62
9.78
8.93
11.49
11.20
9.87
6.93
5.17
11.07
9.87
9.39
44
0.675
FCF / Net incomex
0.188
0.180
0.177
0.174
0.191
0.179
0.166
0.178
0.198
0.180
1.790
0.179
0.179
26
5.06
ROIC%
29.16
27.19
27.98
27.22
28.53
30.47
30.70
31.34
30.59
30.12
18.76
30.59
29.64
94
2.09
Return on equity%
14.32
14.12
15.95
15.42
17.42
15.69
14.48
17.25
16.91
16.81
27.46
16.81
15.82
60
23.66
Return on assets%
11.56
14.36
16.15
17.46
18.90
18.05
16.91
15.71
13.24
12.81
6.21
15.71
15.93
64
4.50
EPS₺
2.45
2.48
2.33
2.63
3.03
3.36
3.28
3.51
4.01
4.08
4.64
6.13%
6.93%
—
2.15
EPS growth%
14.41
16.70
17.42
17.87
19.48
21.85
19.35
19.58
18.95
20.17
5.77
19.58
19.15
44
2.08
Bookvalue per sh₺
1.20
1.16
1.26
1.44
1.47
1.56
1.64
1.56
1.55
1.76
2.21
3.68%
3.72%
—
1.26
FCF per share₺
3.60
3.45
3.83
4.24
4.65
4.48
4.83
5.21
5.00
5.05
3.10
1.63%
3.01%
—
3.54
Dividend per sh₺
4.01
4.36
4.50
4.51
4.48
4.66
4.59
4.57
4.79
5.33
0.90
3.53%
2.28%
—
10.41
Div yield (avg)%
26.84
25.49
27.76
24.77
26.95
24.04
25.86
23.72
24.96
25.99
19.36
24.96
25.68
85
6.63
Payout ratio%
14.87
13.67
12.59
15.54
17.49
17.13
14.82
16.07
13.13
11.06
7.32
14.82
14.84
79
19.42
Shares (diluted)M
19.89
20.37
19.50
19.68
18.86
19.75
22.50
24.47
24.67
25.33
20.42
6.08%
2.27%
77
7.75
Buyback yield%
16.03
14.76
16.79
16.66
16.06
17.42
18.08
17.25
14.88
15.52
17.19
17.25
16.36
14
0.776
D/E ratiox
2.302
2.528
2.665
3.210
3.802
4.126
4.641
4.530
5.243
6.027
1.010
4.641
3.964
95
103.4
Enterprise value₺M
29.57
31.41
30.81
34.33
33.92
38.51
41.50
45.62
43.40
41.30
170.0
4.02%
2.82%
36
62.45
LT debt₺M
62.47
55.66
59.27
59.39
55.35
59.23
61.26
56.30
49.76
46.61
247.5
(3.38%)
(2.46%)
51
Revenue
₺305.3M
7.05%
1.00×
Cost of revenue
₺156.3M
6.91%
0.99×
Operating expenses
₺59.03M
7.16%
1.01×
Property and equipment
19.52%
Goodwill & intangibles
15.69%
Spread over hurdle
(23.62%)