24.00
Revenue₺M
127.5
134.6
140.9
147.6
151.9
154.7
163.6
169.5
177.9
188.1
24.50
4.36%
4.52%
94
19.45
Revenue growth%
24.96
26.64
26.09
24.23
27.07
29.56
26.93
29.08
26.67
25.99
23.77
26.93
26.66
71
27.64
Gross margin%
14.54
14.89
15.96
13.38
10.54
13.53
15.48
17.62
17.88
16.98
26.85
16.98
15.19
79
17.77
Operating margin%
22.05
22.16
20.37
17.63
15.42
17.89
19.26
20.90
21.90
20.50
26.36
20.50
20.43
25
26.16
Net margin%
7.51
9.84
8.92
9.81
7.06
6.27
7.39
7.15
6.49
7.08
8.83
7.08
7.27
60
22.63
P/E ratio (avg)x
34.12
37.75
45.37
52.09
54.32
57.40
66.77
71.01
81.55
80.80
6.424
71.01
55.86
79
17.43
EV/EBITx
26.92
26.36
26.28
29.84
27.75
25.41
28.59
28.62
28.68
26.12
22.31
28.59
27.33
92
15.44
FCF yield (avg)%
12.93
13.76
13.26
13.67
16.39
18.08
19.50
19.64
22.48
25.21
11.54
19.64
17.24
13
6.59
FCF margin%
15.98
16.69
19.20
19.30
18.36
15.87
14.71
13.50
16.24
15.22
5.54
15.22
16.11
28
1.244
FCF / Net incomex
0.886
0.762
0.802
0.725
0.749
0.747
0.660
0.680
0.664
0.671
0.135
0.671
0.736
69
8.53
ROIC%
1.21
3.25
3.87
4.62
5.30
7.84
8.68
6.48
3.99
1.05
28.41
6.48
4.30
16
26.49
Return on equity%
0.40
3.33
0.61
0.40
0.40
0.40
0.40
2.29
2.38
0.83
29.39
0.83
0.51
19
7.58
Return on assets%
27.14
25.46
25.67
26.32
25.63
24.05
25.07
23.02
20.88
20.72
21.11
23.02
25.27
37
0.67
EPS₺
0.30
0.34
0.32
0.34
0.36
0.32
0.34
0.31
0.28
0.28
0.70
(4.74%)
(1.24%)
—
27.99
EPS growth%
27.75
28.10
26.72
28.00
25.92
27.40
29.36
28.96
26.81
23.91
29.92
27.40
27.57
61
0.71
Bookvalue per sh₺
0.30
0.32
0.34
0.37
0.40
0.40
0.40
0.38
0.43
0.41
0.25
0.52%
2.62%
—
0.34
FCF per share₺
0.11
0.12
0.13
0.13
0.13
0.13
0.14
0.15
0.16
0.16
0.24
3.07%
4.58%
—
0.21
Dividend per sh₺
0.64
0.67
0.64
0.61
0.55
0.60
0.58
0.59
0.59
0.60
0.73
1.87%
(0.29%)
—
8.87
Div yield (avg)%
14.83
15.75
17.79
20.26
18.63
20.56
19.54
20.69
18.72
19.45
24.84
19.54
19.08
33
10.27
Payout ratio%
15.67
15.88
14.44
12.64
14.87
16.55
18.19
16.58
17.46
17.13
25.11
17.13
16.22
69
198.9
Shares (diluted)M
180.8
178.2
156.6
141.7
143.6
153.8
140.4
128.7
130.1
122.4
191.3
(3.14%)
(4.92%)
87
2.10
Buyback yield%
12.53
9.95
8.22
6.46
8.48
7.30
5.10
3.23
2.48
1.24
7.13
3.23
6.88
8
0.621
D/E ratiox
1.612
1.686
1.805
1.673
1.693
1.738
1.700
1.855
1.975
1.992
1.305
1.855
1.719
26
85.70
Enterprise value₺M
132.2
142.2
136.4
125.5
109.9
101.6
105.8
102.5
104.6
110.3
73.93
0.08%
(2.70%)
7
62.69
LT debt₺M
194.9
204.3
215.5
195.3
181.3
198.5
196.8
207.0
195.6
196.4
150.8
1.61%
(0.45%)
92
Revenue
₺188.1M
4.52%
1.00×
Cost of revenue
₺107.9M
4.46%
0.99×
Operating expenses
₺32.27M
4.79%
1.03×
Cash and investments
17.11%
Spread over hurdle
55.82%