88.33
Revenue₺M
179.3
195.8
210.0
227.7
246.0
270.0
288.6
312.5
343.0
371.7
90.59
8.60%
8.52%
55
13.82
Revenue growth%
22.48
21.62
24.53
21.79
23.59
22.73
20.00
18.01
18.16
19.56
23.24
19.56
21.70
25
17.13
Gross margin%
12.14
11.67
11.66
8.72
11.33
11.29
13.16
14.55
14.04
12.24
16.36
13.16
11.91
65
3.36
Operating margin%
20.79
21.55
20.02
19.16
16.94
16.25
16.40
16.09
18.62
15.80
18.89
16.25
17.78
56
29.19
Net margin%
28.13
27.67
26.48
24.31
25.34
26.55
27.92
30.48
31.71
34.42
6.88
30.48
27.79
65
18.94
P/E ratio (avg)x
44.69
48.84
53.41
52.19
49.25
55.06
59.92
57.66
55.26
58.93
15.68
57.66
54.24
53
37.40
EV/EBITx
10.25
11.00
12.85
14.12
13.38
13.05
13.75
15.18
17.59
16.59
32.21
15.18
13.57
21
3.75
FCF yield (avg)%
2.21
5.01
5.91
8.25
5.65
3.46
5.22
6.05
3.45
6.01
9.37
5.22
5.44
24
12.00
FCF margin%
2.32
2.50
2.52
2.18
2.22
3.56
4.57
5.15
3.82
6.21
18.76
4.57
3.04
89
0.352
FCF / Net incomex
1.038
1.166
1.313
1.304
1.404
1.553
1.682
1.795
1.817
2.064
1.694
1.795
1.479
89
21.24
ROIC%
22.66
21.97
23.13
25.34
22.74
21.07
20.55
17.64
18.52
17.33
25.39
18.52
21.52
84
5.14
Return on equity%
26.82
24.97
26.07
23.26
23.17
20.95
20.24
22.25
24.12
25.37
15.24
22.25
23.69
88
4.61
Return on assets%
34.25
34.93
35.41
36.62
34.40
32.87
31.23
28.93
31.39
29.33
28.59
31.23
33.56
37
2.95
EPS₺
2.08
2.29
2.63
2.86
3.03
3.32
3.62
4.09
4.66
4.79
3.10
9.61%
9.28%
—
18.11
EPS growth%
21.33
23.75
23.42
21.52
24.26
24.10
23.80
24.35
23.75
25.61
17.28
24.10
23.78
13
2.27
Bookvalue per sh₺
3.50
3.64
3.46
3.30
2.98
3.11
3.12
3.06
3.13
3.09
6.29
0.73%
(1.25%)
—
3.27
FCF per share₺
3.62
3.83
4.05
3.89
4.08
4.13
3.68
4.07
3.64
3.85
2.97
(1.12%)
1.29%
—
6.02
Dividend per sh₺
3.14
3.04
2.84
3.04
3.34
3.18
2.98
2.69
2.66
2.38
5.46
(6.52%)
(3.04%)
—
22.51
Div yield (avg)%
17.67
18.98
19.34
17.89
18.09
18.46
17.53
17.54
16.98
19.46
8.54
17.54
17.99
35
12.99
Payout ratio%
12.81
15.34
17.85
19.83
21.33
22.27
22.08
21.39
22.53
23.06
17.52
22.27
21.36
12
30.31
Shares (diluted)M
49.36
48.30
53.89
62.00
60.23
59.43
64.53
71.66
75.85
82.95
31.06
6.61%
5.87%
61
7.84
Buyback yield%
31.85
32.45
32.20
31.16
30.01
32.15
30.60
30.90
28.17
26.85
26.38
30.60
31.03
50
1.347
D/E ratiox
0.462
0.433
0.441
0.500
0.456
0.468
0.439
0.470
0.492
0.546
1.245
0.470
0.465
28
43.66
Enterprise value₺M
267.7
307.9
339.1
334.5
363.5
391.1
370.8
401.8
453.8
472.0
290.9
5.36%
6.67%
5
179.1
LT debt₺M
49.83
54.62
59.19
65.77
65.12
59.56
67.65
64.03
62.05
57.54
467.5
(2.44%)
1.22%
25
Revenue
₺371.7M
8.52%
1.00×
Cost of revenue
₺203.2M
8.32%
0.98×
Operating expenses
₺36.83M
8.61%
1.01×
Property and equipment
18.28%
Spread over hurdle
(24.63%)