22.42
Revenue₺M
34.46
36.48
39.61
42.73
46.55
50.53
55.33
60.36
65.79
70.72
24.89
8.72%
8.24%
43
8.86
Revenue growth%
22.82
21.85
20.85
18.07
18.59
17.29
14.75
14.28
15.03
16.78
4.34
15.03
17.68
30
6.32
Gross margin%
19.07
21.44
23.57
24.00
23.79
22.93
20.43
18.35
17.68
15.28
22.70
18.35
20.94
86
21.51
Operating margin%
20.04
17.55
16.41
17.24
17.43
15.62
13.69
12.29
14.54
14.83
29.56
14.54
16.02
88
15.47
Net margin%
6.29
4.76
2.19
3.37
4.61
4.79
5.09
4.61
3.57
3.62
5.26
4.61
4.61
60
30.44
P/E ratio (avg)x
25.00
26.39
28.20
26.44
24.74
24.17
24.13
23.41
22.11
21.87
20.07
23.41
24.46
72
35.68
EV/EBITx
18.89
16.99
14.39
15.53
14.04
14.23
12.75
11.27
10.14
9.768
36.75
11.27
14.13
66
4.40
FCF yield (avg)%
4.71
2.75
1.75
0.40
2.84
2.14
3.71
4.80
4.46
4.22
20.50
4.22
3.27
48
18.35
FCF margin%
13.19
12.48
12.31
14.80
13.36
11.08
9.87
7.42
7.89
6.66
21.00
7.89
11.70
55
0.795
FCF / Net incomex
0.212
0.232
0.243
0.238
0.248
0.276
0.284
0.304
0.293
0.320
1.709
0.293
0.262
88
12.82
ROIC%
21.00
21.81
22.62
23.67
23.35
20.73
20.20
21.92
22.50
21.17
19.86
21.17
21.87
9
5.44
Return on equity%
27.66
26.20
26.11
26.27
28.18
28.81
27.18
26.20
25.99
23.90
13.49
26.20
26.24
56
12.90
Return on assets%
19.18
21.66
21.80
20.98
22.01
23.12
23.82
22.40
25.36
24.35
4.19
23.82
22.21
53
1.16
EPS₺
0.85
0.91
0.96
1.15
1.34
1.49
1.72
1.74
1.84
1.80
1.23
6.04%
8.42%
—
28.88
EPS growth%
28.24
30.18
32.10
33.94
34.45
37.41
35.03
33.27
30.64
30.52
17.72
33.27
32.68
16
1.09
Bookvalue per sh₺
0.21
0.20
0.22
0.22
0.22
0.25
0.27
0.30
0.29
0.29
1.18
6.03%
3.19%
—
0.93
FCF per share₺
0.50
0.46
0.42
0.43
0.41
0.35
0.36
0.30
0.29
0.29
1.40
(6.73%)
(5.34%)
—
1.19
Dividend per sh₺
1.30
1.36
1.19
1.09
1.03
0.92
0.92
1.00
0.92
0.99
0.61
(0.72%)
(3.80%)
—
9.13
Div yield (avg)%
12.00
10.67
9.50
10.99
10.48
8.86
10.71
11.96
9.84
9.30
4.29
9.84
10.58
21
27.83
Payout ratio%
6.09
4.91
4.71
7.46
7.14
8.08
5.61
6.92
8.85
7.71
22.82
7.71
7.03
42
29.00
Shares (diluted)M
29.71
31.02
31.90
34.89
36.83
40.26
41.58
39.64
41.27
38.78
28.29
1.04%
2.92%
34
27.82
Buyback yield%
6.18
5.51
5.45
3.00
0.72
2.38
3.25
1.88
0.40
0.40
18.40
1.88
2.69
40
0.485
D/E ratiox
0.727
0.789
0.827
0.775
0.722
0.694
0.647
0.651
0.669
0.716
1.157
0.669
0.719
66
35.29
Enterprise value₺M
9.954
11.38
13.48
13.55
13.83
14.00
14.99
14.31
14.76
17.22
52.97
4.49%
6.42%
21
77.58
LT debt₺M
52.03
60.43
57.98
54.95
60.73
58.50
57.72
58.11
65.05
62.30
57.16
0.51%
2.00%
27
Revenue
₺70.72M
8.24%
1.00×
Cost of revenue
₺48.07M
8.33%
1.01×
Operating expenses
₺16.85M
8.29%
1.00×
Property and equipment
18.47%
Goodwill & intangibles
16.76%
Spread over hurdle
(28.34%)