62.39
Revenue₺M
24.98
26.85
28.86
31.11
33.74
36.28
39.36
42.08
45.54
48.75
66.51
7.64%
7.69%
87
23.84
Revenue growth%
4.24
4.77
6.79
9.65
12.35
14.42
11.67
10.65
11.54
9.40
3.65
11.54
10.15
90
14.19
Gross margin%
0.40
0.40
0.40
1.26
3.40
2.79
4.74
4.96
5.06
3.82
20.37
4.74
3.09
56
25.07
Operating margin%
30.16
31.10
31.66
31.78
31.89
29.61
26.98
29.61
32.47
29.57
24.34
29.61
30.63
33
28.22
Net margin%
7.60
6.25
7.59
6.29
4.71
6.85
5.56
7.00
9.66
10.15
27.70
7.00
6.92
62
28.32
P/E ratio (avg)x
7.642
7.409
8.297
9.183
9.442
9.715
10.34
10.09
10.89
12.48
37.54
10.34
9.579
40
33.14
EV/EBITx
19.33
21.11
18.68
19.25
17.26
18.98
17.14
17.72
18.64
20.48
33.21
18.64
18.83
84
10.09
FCF yield (avg)%
2.93
0.40
0.61
1.78
1.99
3.24
4.55
5.02
4.42
5.08
18.78
4.55
3.09
49
28.57
FCF margin%
24.06
21.93
22.21
20.72
22.35
22.36
23.28
24.41
25.83
24.15
25.06
24.15
22.82
8
1.454
FCF / Net incomex
0.947
1.014
0.960
0.960
1.004
1.001
0.992
0.875
0.774
0.777
1.469
0.875
0.960
87
20.57
ROIC%
1.34
0.40
0.40
0.40
2.59
4.52
4.14
3.64
4.58
4.09
28.52
4.14
3.11
58
26.69
Return on equity%
18.70
16.44
16.02
18.77
17.27
14.82
15.08
16.12
18.24
17.54
7.43
16.12
16.86
9
7.23
Return on assets%
13.42
10.78
13.33
11.20
8.81
11.08
9.50
7.23
7.69
9.24
22.50
9.24
10.14
67
0.22
EPS₺
0.23
0.24
0.25
0.25
0.22
0.20
0.21
0.19
0.21
0.22
0.24
(0.15%)
(0.31%)
—
9.84
EPS growth%
26.47
24.34
24.36
27.21
28.31
28.11
30.12
29.44
29.81
30.94
12.42
29.81
28.21
16
0.22
Bookvalue per sh₺
0.44
0.43
0.51
0.52
0.54
0.60
0.66
0.66
0.67
0.69
0.19
4.93%
5.97%
—
0.18
FCF per share₺
0.35
0.33
0.29
0.27
0.27
0.29
0.26
0.27
0.26
0.26
0.24
(1.08%)
(2.53%)
—
0.32
Dividend per sh₺
0.17
0.16
0.18
0.16
0.15
0.15
0.14
0.14
0.15
0.14
0.15
(1.44%)
(0.74%)
—
28.72
Div yield (avg)%
16.40
13.44
11.02
10.48
12.11
11.52
8.91
7.08
8.61
9.81
6.76
8.91
10.75
68
5.78
Payout ratio%
32.22
34.10
32.83
32.88
33.94
32.48
31.45
32.55
30.83
32.06
25.87
32.06
32.52
43
113.7
Shares (diluted)M
114.7
114.7
121.9
140.4
149.9
144.9
141.3
166.2
167.1
171.5
112.0
2.73%
3.61%
49
11.15
Buyback yield%
1.76
3.76
4.38
1.57
2.34
1.43
1.24
0.67
0.40
3.31
27.37
1.24
1.66
85
0.809
D/E ratiox
1.549
1.653
1.651
1.613
1.777
1.814
2.023
2.303
2.281
2.572
0.472
2.281
1.795
71
44.74
Enterprise value₺M
38.31
44.26
53.02
56.41
56.42
57.27
62.05
67.85
75.80
91.56
18.25
10.17%
8.99%
30
12.24
LT debt₺M
16.61
17.66
18.68
16.93
18.38
15.76
14.97
13.24
12.30
11.40
38.59
(9.12%)
(3.80%)
43
Revenue
₺48.75M
7.69%
1.00×
Cost of revenue
₺31.20M
7.78%
1.01×
Operating expenses
₺6.846M
8.30%
1.06×
Cash and investments
18.16%
Spread over hurdle
(25.97%)