169.0
Revenue₺M
182.3
190.2
198.0
208.2
210.4
219.2
225.6
237.7
241.1
251.9
177.4
3.67%
3.49%
41
23.74
Revenue growth%
20.11
22.15
21.42
22.42
23.51
22.37
23.03
20.24
18.28
17.74
2.28
20.24
21.79
70
2.34
Gross margin%
23.00
24.46
22.15
19.27
17.05
14.18
16.27
17.23
19.84
19.30
9.32
17.23
19.28
22
7.66
Operating margin%
17.14
19.99
21.85
22.45
21.02
19.23
21.26
19.23
19.72
17.36
2.39
19.23
19.86
80
21.61
Net margin%
10.30
11.71
12.42
12.65
15.57
16.24
16.25
16.71
17.36
17.66
12.76
16.71
15.91
42
23.55
P/E ratio (avg)x
21.56
19.27
20.37
20.94
18.39
18.51
18.15
16.03
14.62
12.62
11.25
16.03
18.45
48
29.45
EV/EBITx
11.96
11.83
11.72
13.17
14.70
14.05
13.02
13.45
13.89
14.20
20.93
13.89
13.31
85
27.27
FCF yield (avg)%
26.28
29.27
30.47
31.17
33.16
31.19
28.37
29.95
27.81
28.48
11.37
28.48
29.61
41
13.22
FCF margin%
8.33
10.64
8.45
9.54
10.51
11.15
14.07
15.11
14.63
12.33
18.28
14.07
10.89
56
1.001
FCF / Net incomex
0.932
0.988
1.059
1.096
1.039
1.062
1.094
1.054
1.031
1.039
0.913
1.054
1.046
19
15.14
ROIC%
12.61
10.58
11.07
10.42
8.85
6.48
7.75
8.57
10.71
11.43
25.88
8.57
10.50
53
2.46
Return on equity%
30.86
29.02
27.91
29.10
29.36
29.93
27.75
27.08
29.93
27.91
6.07
27.91
29.06
68
25.74
Return on assets%
18.98
16.45
18.97
16.55
17.44
16.53
18.99
18.13
18.90
17.38
28.19
18.13
17.78
64
0.15
EPS₺
0.31
0.34
0.39
0.46
0.45
0.47
0.52
0.51
0.50
0.48
0.16
1.51%
5.76%
—
5.49
EPS growth%
27.06
27.57
27.11
24.52
24.15
22.62
22.03
19.62
17.45
17.76
20.93
19.62
23.39
61
0.05
Bookvalue per sh₺
0.12
0.13
0.13
0.14
0.16
0.15
0.17
0.18
0.17
0.16
0.21
0.68%
3.90%
—
0.13
FCF per share₺
0.08
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.15
1.27%
(1.17%)
—
0.23
Dividend per sh₺
0.08
0.09
0.08
0.08
0.07
0.07
0.07
0.06
0.07
0.07
0.25
(0.71%)
(1.19%)
—
9.78
Div yield (avg)%
18.98
18.79
17.42
19.26
17.32
18.60
18.16
16.16
14.19
12.06
29.88
16.16
17.79
74
16.32
Payout ratio%
2.77
3.76
2.37
1.27
2.24
1.78
1.32
4.31
2.72
3.70
20.34
2.72
2.54
37
493.0
Shares (diluted)M
570.8
616.9
583.7
541.1
500.2
461.8
487.9
541.7
555.1
527.9
509.5
1.08%
(0.48%)
79
11.85
Buyback yield%
23.38
23.49
26.28
26.35
26.28
28.03
26.58
26.54
28.48
27.76
28.51
27.76
26.45
84
0.257
D/E ratiox
1.228
1.268
1.375
1.296
1.271
1.304
1.401
1.578
1.590
1.652
0.536
1.578
1.339
47
199.2
Enterprise value₺M
347.9
349.5
357.2
343.4
399.5
436.3
515.7
542.4
614.0
642.6
230.6
9.97%
7.34%
88
127.5
LT debt₺M
398.4
421.8
500.2
493.9
586.1
594.5
638.8
670.1
772.1
774.2
241.3
5.72%
8.58%
57
Revenue
₺251.9M
3.49%
1.00×
Cost of revenue
₺176.3M
3.49%
1.00×
Operating expenses
₺48.23M
3.15%
0.97×
Cash and investments
15.89%
Goodwill & intangibles
15.56%
Property and equipment
14.60%
Spread over hurdle
(16.09%)