172.6
Revenue₺M
82.94
90.48
100.2
109.9
121.6
132.2
143.6
158.3
168.8
186.7
189.1
8.96%
9.33%
79
23.57
Revenue growth%
20.40
20.63
18.09
18.13
15.23
12.32
9.84
8.81
6.56
5.65
17.97
8.81
13.77
58
4.40
Gross margin%
3.92
2.20
0.88
2.04
1.63
4.36
5.61
6.99
7.20
10.12
2.73
6.99
4.14
38
19.02
Operating margin%
19.10
16.83
19.58
18.77
19.76
20.61
18.61
18.16
16.93
18.52
21.85
18.52
18.69
60
19.54
Net margin%
19.49
17.22
15.42
15.60
16.54
14.49
12.40
12.78
12.00
11.33
16.38
12.40
14.96
89
22.29
P/E ratio (avg)x
34.75
33.52
30.04
26.31
28.39
25.35
27.44
25.37
23.58
20.79
26.60
25.35
26.88
44
18.31
EV/EBITx
7.090
7.457
7.715
7.242
6.162
6.403
6.914
7.033
6.074
6.472
7.010
6.472
6.974
28
27.71
FCF yield (avg)%
18.37
18.86
20.45
22.66
20.57
21.98
21.02
21.77
21.61
18.90
5.78
21.61
20.80
55
21.22
FCF margin%
27.97
27.77
30.34
30.52
27.98
26.08
28.29
26.98
25.78
25.24
2.52
26.08
27.87
74
0.232
FCF / Net incomex
1.293
1.247
1.458
1.606
1.853
2.003
2.209
2.571
2.867
3.288
1.415
2.571
1.928
37
13.92
ROIC%
13.00
14.52
15.30
13.03
12.73
12.81
11.05
11.32
10.67
9.57
7.97
11.05
12.77
81
27.25
Return on equity%
22.68
22.72
23.56
23.11
24.37
23.49
20.52
22.24
22.88
23.26
25.33
22.88
22.99
63
14.32
Return on assets%
28.88
29.56
29.02
30.39
27.94
26.24
23.53
22.55
25.28
24.17
11.59
24.17
27.09
85
0.29
EPS₺
0.36
0.43
0.43
0.41
0.49
0.51
0.49
0.57
0.68
0.80
0.32
10.14%
7.87%
—
27.91
EPS growth%
19.49
21.00
20.63
21.16
18.76
16.37
15.98
15.29
12.62
15.55
26.84
15.55
17.56
75
0.78
Bookvalue per sh₺
1.90
2.13
2.16
2.53
2.46
2.47
2.85
2.79
2.76
3.24
0.91
5.62%
6.12%
—
0.52
FCF per share₺
0.19
0.19
0.17
0.18
0.18
0.16
0.16
0.16
0.16
0.16
0.75
(2.40%)
(1.76%)
—
0.76
Dividend per sh₺
0.50
0.47
0.43
0.38
0.33
0.36
0.36
0.38
0.40
0.40
1.35
3.53%
(2.29%)
—
22.76
Div yield (avg)%
21.82
20.93
18.82
17.21
17.70
14.96
15.31
16.42
16.44
19.27
7.55
16.42
17.45
89
12.94
Payout ratio%
9.90
6.98
5.69
7.89
8.52
6.64
8.60
10.05
10.89
10.40
17.70
10.05
8.56
50
203.3
Shares (diluted)M
142.6
125.4
112.8
118.6
105.4
114.4
100.6
108.7
92.46
84.57
205.3
(4.30%)
(6.08%)
79
20.03
Buyback yield%
9.22
8.70
6.43
6.52
5.90
5.41
6.98
8.20
7.40
9.87
16.02
7.40
7.19
81
1.151
D/E ratiox
1.035
0.942
0.968
0.877
0.851
0.847
0.790
0.749
0.805
0.863
1.371
0.805
0.857
22
114.4
Enterprise value₺M
236.2
244.5
248.7
283.2
286.4
329.5
311.9
335.4
389.4
412.2
86.35
7.55%
6.39%
26
173.8
LT debt₺M
178.3
182.6
210.6
250.7
256.9
302.5
352.3
378.1
386.7
373.4
22.24
7.77%
7.98%
14
Revenue
₺186.7M
9.33%
1.00×
Cost of revenue
₺95.95M
9.23%
0.99×
Operating expenses
₺37.43M
9.69%
1.03×
Cash and investments
15.56%
Spread over hurdle
13.72%