278.9
Revenue₺M
206.5
225.9
251.1
273.9
292.9
322.6
350.3
379.0
418.7
455.3
308.8
9.22%
8.97%
53
13.12
Revenue growth%
2.28
1.27
0.40
0.40
0.62
0.40
0.40
0.40
0.40
0.40
15.44
0.40
0.40
9
29.36
Gross margin%
20.04
19.90
20.27
20.73
18.11
19.16
16.17
18.04
20.77
22.77
8.86
19.16
19.97
43
10.65
Operating margin%
3.85
1.50
0.40
3.21
6.08
4.86
3.07
1.94
4.89
7.10
15.60
4.86
3.53
11
14.42
Net margin%
20.73
22.22
22.75
23.33
24.01
23.36
21.19
21.32
19.88
18.10
6.51
21.19
21.77
61
13.65
P/E ratio (avg)x
40.68
40.56
42.40
43.91
46.66
50.28
50.59
52.10
49.79
55.17
23.73
50.59
48.23
93
15.25
EV/EBITx
17.80
16.47
16.43
14.57
14.24
15.48
15.63
16.32
17.27
15.51
11.20
15.63
15.98
41
27.82
FCF yield (avg)%
26.61
25.52
23.44
20.97
18.95
20.00
20.57
18.13
19.80
22.53
28.51
20.00
20.77
41
5.25
FCF margin%
11.60
11.88
10.20
13.00
13.09
12.89
14.92
13.27
15.72
18.66
2.78
14.92
13.04
75
0.247
FCF / Net incomex
0.703
0.703
0.769
0.820
0.875
0.775
0.829
0.841
0.735
0.713
1.329
0.775
0.772
28
10.16
ROIC%
14.15
13.37
11.16
9.85
9.93
10.60
10.31
8.73
7.37
10.01
27.58
10.01
10.16
44
16.90
Return on equity%
6.54
5.23
7.50
4.73
7.51
5.39
3.56
4.48
4.99
6.11
9.29
4.99
5.31
86
15.06
Return on assets%
16.73
14.04
15.82
15.52
16.25
19.20
20.03
22.61
22.10
20.33
2.09
20.33
17.96
91
1.02
EPS₺
0.62
0.68
0.72
0.66
0.73
0.78
0.76
0.75
0.73
0.76
1.14
1.00%
2.40%
—
8.93
EPS growth%
16.89
18.17
17.78
16.52
14.96
12.36
11.24
11.99
14.59
15.23
10.49
12.36
15.10
13
0.31
Bookvalue per sh₺
0.31
0.30
0.33
0.36
0.38
0.39
0.42
0.47
0.53
0.56
1.15
8.11%
6.18%
—
1.46
FCF per share₺
1.11
1.13
1.21
1.10
1.16
1.14
1.25
1.16
1.04
1.02
1.18
(2.47%)
(1.65%)
—
0.28
Dividend per sh₺
0.49
0.55
0.60
0.61
0.66
0.74
0.79
0.77
0.76
0.86
1.44
5.17%
7.05%
—
18.24
Div yield (avg)%
3.19
4.43
2.32
1.44
0.60
0.40
1.70
0.40
0.40
2.28
15.00
0.40
1.57
60
4.49
Payout ratio%
28.65
30.65
33.59
31.03
30.10
28.84
28.22
26.36
26.77
24.75
8.84
26.77
28.75
56
0.332
Shares (diluted)B
0.567
0.563
0.571
0.683
0.810
0.941
0.959
1.138
1.211
1.244
0.334
8.97%
9.52%
80
25.40
Buyback yield%
14.76
17.04
16.09
18.93
15.96
18.00
19.38
17.18
19.65
20.34
11.49
19.38
17.59
42
1.413
D/E ratiox
0.753
0.835
0.918
0.957
1.028
1.064
1.175
1.175
1.079
1.075
1.541
1.079
1.046
77
312.2
Enterprise value₺M
72.16
76.39
71.95
79.38
78.86
70.65
62.69
62.04
64.33
63.85
531.9
(4.13%)
(1.35%)
95
414.9
LT debt₺M
530.3
576.7
535.1
514.6
505.2
503.5
438.1
422.4
438.9
442.6
403.9
(2.61%)
(1.32%)
43
Revenue
₺455.3M
8.97%
1.00×
Cost of revenue
₺220.6M
9.09%
1.01×
Operating expenses
₺105.8M
8.52%
0.96×
Goodwill & intangibles
16.48%
Spread over hurdle
(20.12%)