159.4
Revenue₺M
145.1
154.0
169.0
178.8
189.6
202.3
217.2
228.7
244.0
261.7
170.3
6.65%
6.86%
7
12.46
Revenue growth%
2.40
1.61
3.82
5.47
7.31
8.07
5.34
6.87
7.05
5.36
29.78
6.87
5.41
56
27.41
Gross margin%
7.49
10.22
12.12
9.63
12.30
11.32
10.08
8.65
6.05
3.11
19.18
8.65
9.86
73
9.69
Operating margin%
13.90
13.63
12.47
9.88
8.03
9.09
7.75
8.94
9.50
7.67
3.58
8.94
9.30
48
14.18
Net margin%
22.11
21.29
21.60
21.79
19.87
17.78
15.22
16.69
19.47
17.28
22.05
17.28
19.67
43
11.81
P/E ratio (avg)x
46.66
45.34
45.44
49.05
52.56
54.26
58.50
58.31
52.75
48.34
17.69
54.26
50.81
19
16.34
EV/EBITx
21.38
22.58
26.61
30.47
34.15
39.18
41.37
45.01
49.83
57.53
15.72
45.01
36.67
49
24.30
FCF yield (avg)%
20.11
19.84
18.41
15.55
16.35
18.60
20.47
20.56
17.65
16.68
10.58
18.60
18.51
72
11.92
FCF margin%
20.68
21.06
21.35
20.71
18.49
16.31
14.34
16.63
18.89
19.85
5.61
16.63
19.37
80
1.217
FCF / Net incomex
0.615
0.672
0.720
0.698
0.814
0.832
0.914
0.965
0.971
1.031
1.283
0.965
0.823
25
8.00
ROIC%
20.34
19.45
18.53
21.14
22.85
25.29
25.60
27.72
28.43
31.14
11.21
27.72
24.07
44
12.95
Return on equity%
2.82
0.40
0.40
0.40
0.40
0.40
0.56
0.40
0.86
0.40
12.10
0.40
0.40
46
11.32
Return on assets%
20.62
22.06
22.77
24.69
23.13
25.64
28.28
27.92
30.56
32.16
24.22
28.28
25.16
54
0.98
EPS₺
1.13
1.10
1.25
1.28
1.27
1.33
1.37
1.36
1.52
1.54
1.04
3.95%
3.01%
—
9.10
EPS growth%
29.10
31.43
29.99
28.26
30.74
30.39
31.24
31.45
29.82
30.47
20.91
30.47
30.43
47
3.34
Bookvalue per sh₺
1.66
1.74
1.83
1.75
1.85
1.86
1.97
1.90
2.03
2.00
1.27
1.59%
0.96%
—
1.45
FCF per share₺
1.55
1.68
1.80
1.85
1.88
2.00
1.88
2.00
2.23
2.13
3.54
2.51%
2.49%
—
3.21
Dividend per sh₺
1.04
0.97
0.92
0.92
0.99
1.04
1.04
1.14
1.29
1.38
1.71
6.78%
2.74%
—
6.18
Div yield (avg)%
25.04
22.93
25.19
24.67
26.91
25.95
25.85
25.28
25.17
26.38
2.29
25.85
25.24
52
5.90
Payout ratio%
23.00
25.23
25.19
25.24
24.99
24.92
24.01
21.36
23.00
22.88
7.92
23.00
24.46
81
17.81
Shares (diluted)M
18.61
19.61
20.54
23.14
24.25
24.58
23.06
21.54
20.54
21.01
17.93
(2.82%)
1.83%
88
13.31
Buyback yield%
3.50
5.51
3.10
2.24
1.57
3.52
4.03
6.64
9.51
10.76
5.59
6.64
3.77
49
0.688
D/E ratiox
1.984
1.908
1.930
2.115
2.233
2.499
2.526
2.783
2.972
3.292
0.518
2.783
2.366
13
142.4
Enterprise value₺M
104.7
113.9
115.1
106.7
111.1
116.1
107.0
103.0
99.34
103.8
9.906
(1.36%)
0.60%
24
140.6
LT debt₺M
272.6
285.0
344.2
412.5
472.0
466.2
549.3
591.6
711.5
793.5
204.8
10.95%
12.74%
28
Revenue
₺261.7M
6.86%
1.00×
Cost of revenue
₺167.3M
7.08%
1.02×
Operating expenses
₺47.98M
6.23%
0.94×
Goodwill & intangibles
17.99%
Property and equipment
16.52%