26.15
Revenue₺M
156.7
161.1
166.4
170.8
181.5
193.6
201.2
206.5
220.5
228.3
27.62
4.69%
4.05%
44
7.67
Revenue growth%
15.44
18.00
20.15
20.21
22.42
24.33
26.28
24.85
22.35
20.36
16.56
24.33
21.36
54
18.22
Gross margin%
26.02
24.46
26.70
25.10
25.77
26.90
27.91
27.00
24.15
24.25
28.28
26.90
25.90
10
14.26
Operating margin%
16.17
17.48
15.54
16.99
16.32
15.45
17.21
18.95
21.03
21.21
29.23
18.95
17.10
92
16.24
Net margin%
26.03
25.79
23.24
21.52
23.60
24.57
26.46
26.95
25.16
26.65
16.44
26.46
25.48
55
22.23
P/E ratio (avg)x
10.75
11.30
12.05
13.38
14.85
13.53
13.54
14.39
14.59
13.11
20.51
13.54
13.45
19
15.30
EV/EBITx
22.74
21.95
21.80
20.71
19.76
18.58
19.89
17.46
18.72
18.12
35.08
18.58
19.83
58
12.35
FCF yield (avg)%
14.84
16.65
15.58
17.08
19.39
19.80
19.22
19.60
22.59
20.61
6.92
19.80
19.31
27
11.60
FCF margin%
12.53
12.73
12.13
9.73
6.91
9.65
12.08
14.82
15.85
13.21
5.70
13.21
12.33
26
1.390
FCF / Net incomex
0.766
0.813
0.807
0.741
0.711
0.645
0.620
0.694
0.642
0.623
0.466
0.642
0.703
29
16.26
ROIC%
12.62
14.64
14.08
11.26
10.37
9.11
8.85
8.76
6.69
6.14
28.02
8.76
9.74
14
5.14
Return on equity%
15.59
13.52
10.72
12.05
11.85
13.89
16.38
15.96
14.55
13.04
23.17
14.55
13.70
92
2.97
Return on assets%
28.41
27.63
25.39
25.84
25.25
24.06
24.13
23.23
21.94
22.23
13.10
23.23
24.69
11
2.05
EPS₺
2.95
2.98
3.03
3.09
3.02
3.38
3.80
4.30
4.93
5.71
2.17
13.59%
8.14%
—
11.06
EPS growth%
12.76
10.81
11.35
14.22
13.89
11.65
9.41
10.51
12.93
10.27
22.62
10.51
11.50
82
2.10
Bookvalue per sh₺
0.81
0.68
0.72
0.77
0.70
0.70
0.60
0.58
0.63
0.60
3.08
(3.27%)
(3.61%)
—
1.04
FCF per share₺
2.69
2.96
3.24
3.47
3.55
3.83
3.83
4.12
4.71
4.72
2.86
5.90%
5.99%
—
1.70
Dividend per sh₺
0.81
0.96
1.00
1.12
1.28
1.27
1.31
1.27
1.24
1.24
2.06
(0.58%)
4.34%
—
14.94
Div yield (avg)%
19.72
19.49
16.80
19.67
21.38
23.79
20.95
19.14
21.08
23.67
13.28
21.08
20.34
18
7.12
Payout ratio%
2.16
2.67
3.52
5.56
8.28
5.37
3.33
4.72
4.27
3.91
7.34
4.27
4.09
87
82.05
Shares (diluted)M
81.99
88.57
90.63
85.16
78.82
71.69
63.39
60.44
62.38
57.35
84.11
(6.16%)
(3.49%)
8
2.15
Buyback yield%
8.29
10.99
10.41
9.30
11.28
11.70
13.19
15.19
13.11
11.18
8.62
13.11
11.23
93
0.526
D/E ratiox
0.964
0.949
0.959
1.003
0.985
1.013
1.094
1.011
0.919
0.891
0.446
1.011
0.975
35
124.2
Enterprise value₺M
197.2
218.2
251.0
261.5
308.7
322.5
382.6
397.0
399.1
441.3
194.3
7.41%
8.64%
92
144.1
LT debt₺M
125.2
127.2
118.4
124.2
113.2
112.3
111.9
124.7
119.1
128.9
17.56
2.63%
(0.34%)
12
Revenue
₺228.3M
4.05%
1.00×
Cost of revenue
₺147.2M
4.11%
1.01×
Operating expenses
₺29.30M
3.90%
0.99×
Property and equipment
13.80%
Spread over hurdle
(23.96%)