263.1
Revenue₺M
170.0
183.2
198.5
217.0
239.8
262.4
284.1
304.5
326.8
360.9
292.2
8.52%
8.90%
72
19.98
Revenue growth%
5.55
3.45
0.93
0.40
0.40
0.40
0.40
2.96
1.46
0.94
7.34
0.94
0.94
91
11.49
Gross margin%
12.79
14.20
16.86
18.52
18.85
20.66
20.40
21.62
20.95
22.94
20.82
20.95
19.62
73
26.98
Operating margin%
14.86
12.97
15.03
14.65
13.95
15.01
17.03
17.67
18.10
16.29
27.09
17.03
15.02
22
28.14
Net margin%
11.19
13.66
10.83
13.12
11.21
8.22
7.15
9.06
11.81
11.81
16.86
9.06
11.20
14
19.14
P/E ratio (avg)x
17.99
20.36
19.77
21.20
23.84
25.31
28.01
30.72
31.64
34.33
13.64
30.72
24.58
43
16.02
EV/EBITx
41.01
41.25
47.10
51.63
48.83
56.26
56.55
65.17
61.38
63.83
9.998
61.38
53.94
66
27.49
FCF yield (avg)%
6.71
7.37
9.50
12.07
14.54
14.01
14.82
13.06
15.67
15.39
19.96
14.82
13.53
76
7.60
FCF margin%
13.46
15.63
12.85
15.42
13.99
16.06
13.42
14.55
16.96
17.01
2.48
16.06
14.98
66
0.502
FCF / Net incomex
0.973
1.004
0.998
1.013
1.001
1.024
1.189
1.254
1.228
1.474
1.730
1.228
1.019
49
15.79
ROIC%
10.66
11.89
13.49
15.93
14.73
13.91
14.59
15.38
16.10
15.47
9.25
15.38
14.66
21
17.41
Return on equity%
8.11
6.78
7.60
6.48
7.64
5.51
8.46
8.53
6.23
4.54
3.50
6.23
7.19
29
3.71
Return on assets%
6.10
9.05
9.29
6.48
9.39
8.86
8.51
9.99
10.98
12.03
7.85
9.99
9.17
50
0.12
EPS₺
0.14
0.15
0.16
0.15
0.16
0.17
0.17
0.15
0.15
0.15
0.13
(1.72%)
(0.81%)
—
17.54
EPS growth%
23.02
21.35
22.07
20.63
23.04
22.69
24.62
23.48
22.30
21.56
9.30
22.69
22.49
44
0.14
Bookvalue per sh₺
0.41
0.47
0.51
0.54
0.51
0.49
0.49
0.58
0.64
0.67
0.20
5.31%
6.68%
—
0.10
FCF per share₺
0.23
0.23
0.22
0.23
0.20
0.17
0.15
0.16
0.17
0.17
0.24
(3.11%)
(4.23%)
—
0.36
Dividend per sh₺
0.33
0.29
0.26
0.24
0.21
0.20
0.21
0.19
0.21
0.23
0.16
1.72%
(4.02%)
—
16.83
Div yield (avg)%
11.99
13.23
12.27
11.83
14.22
16.99
15.25
16.75
17.77
19.06
16.22
16.99
14.73
91
5.28
Payout ratio%
21.77
20.48
21.15
19.73
22.38
20.06
18.89
18.44
19.53
22.07
14.34
19.53
20.27
30
0.975
Shares (diluted)B
1.003
0.986
1.016
0.915
0.968
0.914
1.010
1.083
1.131
1.143
0.927
3.39%
1.93%
47
28.72
Buyback yield%
29.48
30.48
28.12
25.79
23.33
23.59
24.62
21.85
20.90
23.36
15.77
23.36
24.11
49
0.427
D/E ratiox
0.703
0.768
0.730
0.693
0.775
0.892
1.028
1.166
1.286
1.191
0.315
1.166
0.834
9
0.090
Enterprise value₺B
0.552
0.576
0.646
0.776
0.781
0.827
0.872
1.008
1.037
1.163
0.040
8.29%
8.01%
19
340.3
LT debt₺M
265.4
290.3
277.3
256.8
278.8
268.6
271.5
299.7
265.2
271.3
176.9
(0.54%)
1.12%
42
Revenue
₺360.9M
8.90%
1.00×
Cost of revenue
₺162.7M
8.98%
1.01×
Operating expenses
₺74.98M
9.38%
1.04×
Spread over hurdle
(25.19%)