333.1
Revenue₺M
366.6
377.7
401.1
409.4
415.6
434.5
451.1
470.7
487.6
510.4
372.9
4.20%
3.77%
24
21.69
Revenue growth%
14.25
16.53
13.87
13.85
12.88
12.06
10.35
10.62
8.22
7.80
24.32
10.35
12.47
16
7.61
Gross margin%
35.53
34.05
31.91
29.93
27.94
27.00
26.80
24.01
26.85
24.18
14.63
26.80
27.47
83
24.56
Operating margin%
15.63
16.50
19.50
21.09
22.56
23.46
20.52
19.97
18.32
16.22
26.31
19.97
19.73
61
28.77
Net margin%
24.10
26.61
25.39
25.69
25.01
27.24
28.84
30.34
28.48
29.57
27.42
28.84
26.93
71
32.23
P/E ratio (avg)x
29.60
29.20
31.44
35.13
32.68
30.08
32.37
35.81
39.69
38.57
34.08
35.81
32.52
12
15.10
EV/EBITx
13.13
13.41
13.80
16.21
15.88
18.11
19.22
20.64
20.09
19.25
15.30
19.25
17.16
51
2.31
FCF yield (avg)%
9.48
8.00
10.58
11.23
10.05
7.36
5.01
6.29
6.50
4.77
10.66
6.29
7.68
12
29.99
FCF margin%
11.71
14.59
14.98
14.77
14.54
13.99
14.65
12.38
15.31
12.77
11.47
13.99
14.57
8
1.240
FCF / Net incomex
0.796
0.900
1.023
1.130
1.168
1.204
1.179
1.213
1.359
1.498
0.369
1.213
1.174
80
9.77
ROIC%
22.14
21.85
20.95
23.24
22.86
20.64
17.77
16.92
18.07
17.64
19.68
17.77
20.80
8
3.91
Return on equity%
21.38
19.47
21.42
21.68
22.42
22.84
23.92
23.86
22.65
21.62
19.53
22.84
22.05
68
19.31
Return on assets%
0.40
0.40
1.04
1.53
0.40
0.40
0.40
2.21
1.21
2.75
7.34
1.21
0.72
69
6.04
EPS₺
2.67
2.75
3.03
3.15
3.40
3.37
3.89
4.07
4.02
4.14
6.54
4.03%
3.97%
—
11.89
EPS growth%
20.76
19.14
20.37
19.54
19.34
20.16
20.60
19.99
17.33
19.22
26.48
19.99
19.76
30
7.52
Bookvalue per sh₺
6.82
8.01
8.28
8.19
8.79
9.55
10.54
11.77
12.30
12.14
6.35
6.66%
5.70%
—
2.29
FCF per share₺
8.57
8.49
8.19
9.38
11.02
13.13
15.00
16.30
18.24
19.94
4.60
12.59%
8.69%
—
4.72
Dividend per sh₺
7.13
7.43
7.65
7.85
7.05
7.21
6.88
6.10
6.13
5.73
4.21
(4.08%)
(1.41%)
—
4.10
Div yield (avg)%
29.49
30.42
29.89
29.10
31.84
30.57
31.56
32.81
33.52
35.95
23.30
32.81
31.07
61
17.49
Payout ratio%
21.54
23.05
23.21
25.97
24.94
24.66
23.81
25.35
26.64
27.30
13.40
25.35
24.80
43
22.15
Shares (diluted)M
33.17
37.42
34.87
33.12
34.92
36.66
40.92
39.16
36.50
40.88
23.13
3.20%
3.28%
11
24.34
Buyback yield%
15.58
16.66
18.58
18.67
18.42
16.24
18.69
18.25
16.65
15.57
16.30
16.65
17.46
27
0.796
D/E ratiox
1.032
1.026
1.080
1.251
1.472
1.689
1.830
1.970
2.046
2.219
0.290
1.970
1.580
80
443.7
Enterprise value₺M
160.3
158.7
172.3
165.5
152.4
164.2
157.1
160.8
161.8
155.1
173.4
0.36%
(1.52%)
48
0.142
LT debt₺B
0.844
0.895
0.929
0.920
1.011
1.143
1.136
1.206
1.202
1.261
0.045
4.51%
5.93%
36
Revenue
₺510.4M
3.77%
1.00×
Cost of revenue
₺295.6M
3.68%
0.99×
Operating expenses
₺72.97M
3.44%
0.97×
Property and equipment
19.53%
Goodwill & intangibles
14.15%
Spread over hurdle
(15.21%)