257.3
Revenue₺M
204.0
212.5
214.6
218.1
228.6
232.5
233.0
240.9
248.2
248.8
284.0
1.70%
2.38%
80
9.76
Revenue growth%
20.64
18.00
16.68
19.52
18.16
17.59
15.96
18.50
18.25
17.33
8.79
17.59
18.08
70
9.88
Gross margin%
16.98
14.35
11.52
12.08
9.95
10.44
11.65
14.28
15.75
15.62
23.19
14.28
13.18
53
27.29
Operating margin%
0.40
3.00
5.49
2.68
0.53
0.40
0.40
0.40
1.37
1.18
15.51
0.40
0.85
78
27.92
Net margin%
22.51
20.18
20.38
23.21
20.67
23.31
25.55
28.29
30.61
31.56
7.95
28.29
23.26
17
24.33
P/E ratio (avg)x
24.68
24.11
24.05
25.22
25.98
26.30
25.45
27.65
30.57
33.04
9.932
27.65
25.71
27
17.16
EV/EBITx
39.96
45.60
51.77
50.32
54.73
61.43
68.06
74.56
84.71
85.24
19.42
74.56
58.08
62
8.84
FCF yield (avg)%
3.64
1.74
0.40
3.07
4.73
3.96
3.92
1.16
3.60
1.74
14.50
3.60
3.34
7
23.35
FCF margin%
8.13
8.83
6.55
7.71
5.87
7.05
7.91
7.22
7.72
8.34
22.88
7.72
7.72
87
0.885
FCF / Net incomex
2.028
2.241
2.353
2.453
2.261
2.592
2.765
2.798
2.687
2.965
1.267
2.765
2.522
10
19.58
ROIC%
2.94
2.84
4.65
6.33
3.41
2.38
0.95
0.40
0.40
2.97
6.32
0.95
2.89
47
19.60
Return on equity%
25.34
28.28
27.34
30.09
27.34
24.88
23.60
20.86
21.08
19.98
5.97
21.08
25.11
66
8.49
Return on assets%
12.41
14.98
16.05
13.68
11.36
12.47
15.37
17.62
18.55
17.29
16.98
17.29
15.17
20
0.49
EPS₺
0.40
0.36
0.32
0.33
0.33
0.33
0.34
0.35
0.31
0.33
0.54
0.06%
(2.64%)
—
3.37
EPS growth%
16.06
18.19
19.07
21.57
20.87
19.49
22.36
21.62
21.61
22.02
22.94
21.62
21.22
65
0.92
Bookvalue per sh₺
1.30
1.32
1.57
1.56
1.63
1.97
2.24
2.61
2.68
2.97
0.26
12.75%
8.52%
—
0.75
FCF per share₺
0.23
0.24
0.26
0.26
0.24
0.26
0.26
0.28
0.26
0.24
0.59
(0.02%)
(0.07%)
—
0.29
Dividend per sh₺
1.20
1.23
1.38
1.29
1.26
1.37
1.43
1.46
1.65
1.83
0.99
7.78%
5.09%
—
16.10
Div yield (avg)%
9.82
7.16
6.91
7.28
6.15
5.75
5.88
3.89
3.36
0.41
11.32
3.89
6.02
39
18.54
Payout ratio%
20.33
21.36
18.84
18.19
20.89
17.95
16.43
19.18
20.61
23.58
24.99
19.18
19.76
71
150.1
Shares (diluted)M
197.6
191.7
206.1
235.8
236.0
235.0
270.3
267.7
258.5
248.7
145.3
1.06%
2.46%
94
21.88
Buyback yield%
10.66
8.52
5.83
6.87
4.97
3.39
4.65
3.03
0.40
0.93
13.54
3.03
4.81
88
1.400
D/E ratiox
0.458
0.457
0.495
0.473
0.500
0.476
0.469
0.504
0.468
0.509
0.121
0.476
0.475
61
128.8
Enterprise value₺M
183.4
164.7
143.1
149.2
156.4
166.7
163.6
150.3
161.8
157.0
231.5
0.08%
(0.82%)
59
171.9
LT debt₺M
58.29
56.27
59.65
50.96
43.86
46.14
42.37
39.66
37.66
35.98
310.4
(3.88%)
(4.95%)
18
Revenue
₺248.8M
2.38%
1.00×
Cost of revenue
₺125.5M
1.95%
0.96×
Operating expenses
₺56.05M
2.50%
1.01×
Property and equipment
15.08%
Spread over hurdle
(18.98%)