116.4
Revenue₺M
74.07
78.62
81.66
86.96
90.75
95.69
98.94
102.4
104.9
111.8
125.7
4.25%
4.51%
94
8.24
Revenue growth%
23.87
25.37
26.37
23.53
20.65
19.81
19.34
17.25
15.64
18.41
22.36
18.41
20.23
81
17.94
Gross margin%
19.41
18.37
18.96
21.84
21.22
22.64
25.38
27.43
25.83
24.14
5.44
25.38
22.24
19
20.05
Operating margin%
0.75
2.98
4.00
6.90
5.75
3.95
6.23
4.23
6.29
8.68
14.80
6.23
4.99
44
23.51
Net margin%
11.97
12.96
10.32
12.93
11.65
12.48
14.19
14.14
13.39
12.99
22.02
13.39
12.95
28
21.64
P/E ratio (avg)x
17.93
19.92
19.84
20.16
20.49
21.64
20.59
23.21
22.30
25.03
23.06
22.30
20.54
32
21.24
EV/EBITx
27.18
28.00
30.37
33.43
33.28
39.99
43.00
43.13
51.06
54.03
29.35
43.13
36.71
55
11.42
FCF yield (avg)%
16.01
16.60
14.04
11.73
10.18
8.50
5.73
4.09
6.04
6.66
19.08
6.04
9.34
29
6.28
FCF margin%
24.80
22.42
19.97
21.43
21.56
24.28
24.96
22.79
24.58
25.20
11.97
24.58
23.53
79
0.114
FCF / Net incomex
0.850
0.841
0.930
0.898
0.882
0.822
0.913
0.917
0.926
0.904
0.518
0.913
0.901
54
27.63
ROIC%
17.96
19.98
22.77
23.81
26.21
28.12
26.81
28.15
26.21
24.52
6.06
26.81
25.36
95
26.03
Return on equity%
23.10
25.38
23.94
25.84
23.60
25.07
25.15
27.18
28.97
31.27
26.77
27.18
25.27
87
17.91
Return on assets%
21.48
24.14
25.52
27.91
30.15
27.26
28.12
28.20
28.63
29.78
4.68
28.20
28.01
21
0.64
EPS₺
0.82
0.77
0.72
0.67
0.62
0.54
0.52
0.52
0.52
0.45
0.68
(6.45%)
(6.62%)
—
16.31
EPS growth%
21.83
19.46
17.46
17.35
14.51
13.41
10.66
13.09
14.64
15.61
25.60
13.41
15.13
9
0.28
Bookvalue per sh₺
0.79
0.75
0.68
0.73
0.72
0.71
0.69
0.66
0.67
0.74
1.52
0.63%
(0.48%)
—
1.31
FCF per share₺
1.47
1.39
1.41
1.26
1.35
1.25
1.18
1.24
1.27
1.25
1.46
(1.59%)
(1.77%)
—
1.74
Dividend per sh₺
0.84
0.83
0.85
0.85
0.80
0.86
0.95
0.88
0.97
0.99
0.89
4.43%
1.29%
—
3.85
Div yield (avg)%
24.44
26.26
27.40
29.29
30.50
28.43
30.29
31.74
34.63
36.18
18.49
31.74
29.79
20
7.65
Payout ratio%
4.46
2.44
3.56
3.60
1.52
3.99
3.38
2.50
4.69
3.95
27.57
3.95
3.58
20
73.00
Shares (diluted)M
68.77
75.86
68.25
62.96
62.61
68.12
73.66
78.78
83.06
90.04
74.28
7.54%
1.26%
84
20.17
Buyback yield%
28.62
28.39
29.96
31.10
30.72
31.04
29.11
28.16
27.44
26.52
24.43
28.16
28.86
42
0.846
D/E ratiox
0.180
0.167
0.143
0.154
0.161
0.156
0.152
0.139
0.133
0.138
1.797
0.139
0.153
61
124.9
Enterprise value₺M
160.6
171.3
173.3
164.8
175.2
187.5
204.5
202.0
209.0
197.9
9.549
2.46%
3.31%
84
17.96
LT debt₺M
110.7
113.2
103.7
94.90
100.1
102.5
111.2
125.1
122.4
114.1
40.85
2.65%
0.81%
19
Revenue
₺111.8M
4.51%
1.00×
Cost of revenue
₺71.33M
4.66%
1.01×
Operating expenses
₺12.27M
3.84%
0.94×
Property and equipment
22.33%
Spread over hurdle
(15.93%)