103.3
Revenue₺M
156.9
166.0
171.6
182.7
195.9
205.3
218.4
228.7
245.1
262.0
107.9
5.99%
5.58%
32
22.51
Revenue growth%
14.41
15.43
15.43
15.97
13.90
15.98
16.87
17.59
16.80
16.85
17.80
16.85
15.97
50
19.15
Gross margin%
17.71
18.04
20.19
21.58
24.00
24.08
26.07
24.62
26.70
27.97
8.16
26.07
24.04
49
13.52
Operating margin%
14.75
17.38
17.38
16.20
16.39
13.74
13.43
11.77
14.20
16.23
7.10
13.74
15.47
41
2.12
Net margin%
20.05
22.86
25.79
27.85
26.72
28.62
28.27
26.63
28.93
26.99
23.31
28.27
26.85
46
26.68
P/E ratio (avg)x
31.71
29.24
30.49
30.38
34.09
34.17
38.46
40.01
45.89
50.12
6.445
40.01
34.13
23
18.56
EV/EBITx
16.08
14.32
14.26
14.47
13.21
11.51
12.65
12.85
13.26
13.44
10.40
12.85
13.35
75
2.20
FCF yield (avg)%
11.37
12.94
15.41
16.24
18.98
20.19
17.60
15.17
18.04
20.74
15.33
18.04
16.92
66
28.63
FCF margin%
9.89
8.29
8.22
9.92
7.94
9.54
8.64
8.20
5.70
4.74
24.39
8.20
8.26
31
1.083
FCF / Net incomex
1.709
1.885
2.034
1.933
1.804
1.710
1.629
1.749
1.587
1.524
0.108
1.629
1.729
29
15.32
ROIC%
3.70
5.16
4.82
6.03
8.53
8.23
7.21
9.07
8.07
10.36
17.98
8.23
7.64
52
27.51
Return on equity%
20.62
21.82
21.73
21.66
23.46
21.57
19.22
17.17
16.40
18.67
18.08
18.67
21.09
48
24.03
Return on assets%
10.24
7.87
9.90
9.62
7.94
7.55
7.77
6.07
7.90
5.45
11.64
7.55
7.88
82
0.40
EPS₺
0.39
0.38
0.41
0.42
0.46
0.46
0.48
0.53
0.57
0.55
0.44
3.86%
4.68%
—
4.65
EPS growth%
0.40
0.40
0.40
0.40
3.13
3.41
1.30
1.57
4.07
1.10
27.57
1.57
1.20
69
0.25
Bookvalue per sh₺
0.15
0.14
0.15
0.14
0.15
0.16
0.16
0.15
0.16
0.14
0.23
(1.46%)
(0.70%)
—
0.16
FCF per share₺
0.46
0.44
0.46
0.49
0.43
0.43
0.44
0.45
0.45
0.45
0.40
0.97%
0.48%
—
0.11
Dividend per sh₺
0.37
0.41
0.41
0.43
0.45
0.53
0.57
0.65
0.76
0.89
0.10
14.54%
10.17%
—
25.92
Div yield (avg)%
16.37
14.80
12.99
12.55
10.30
12.03
9.63
11.83
11.01
13.98
2.51
11.83
12.29
17
23.03
Payout ratio%
17.98
19.03
17.49
17.14
20.04
20.35
19.11
16.42
17.74
19.32
22.94
19.11
18.51
7
588.1
Shares (diluted)M
412.2
433.5
395.8
352.7
355.6
370.1
363.0
319.1
341.0
368.2
598.3
0.70%
(1.57%)
66
10.01
Buyback yield%
3.84
2.67
0.40
0.40
2.45
1.24
3.20
3.85
2.93
1.49
25.44
2.93
2.56
68
0.145
D/E ratiox
0.658
0.661
0.677
0.731
0.784
0.844
0.792
0.682
0.673
0.694
0.656
0.694
0.688
60
281.2
Enterprise value₺M
283.7
322.8
315.1
316.0
373.1
365.3
429.7
479.5
515.4
526.9
290.8
7.15%
7.44%
6
12.04
LT debt₺M
51.14
55.73
57.90
51.78
52.39
57.23
60.12
58.79
63.94
57.99
23.28
2.05%
1.64%
42
Revenue
₺262.0M
5.58%
1.00×
Cost of revenue
₺166.3M
5.79%
1.02×
Operating expenses
₺44.10M
5.21%
0.97×
Goodwill & intangibles
15.40%
Spread over hurdle
(13.64%)