65.77
Revenue₺M
262.4
276.6
295.7
316.1
340.6
368.5
385.6
421.1
447.2
483.2
72.14
7.25%
7.00%
72
15.85
Revenue growth%
26.95
29.82
30.50
29.11
30.03
28.68
29.18
28.74
31.35
33.69
23.37
29.18
29.50
30
17.12
Gross margin%
30.59
28.92
30.47
33.44
32.64
31.23
28.27
28.00
26.88
28.97
15.20
28.27
29.72
34
13.76
Operating margin%
14.09
16.44
15.12
14.06
14.11
13.09
11.23
11.33
12.47
10.99
7.74
11.33
13.58
60
16.93
Net margin%
23.64
23.40
25.91
25.23
26.71
25.40
27.86
30.13
27.20
25.95
7.74
27.20
25.93
58
12.29
P/E ratio (avg)x
29.92
34.56
34.53
33.68
33.20
36.25
39.56
42.20
49.60
47.76
11.36
42.20
35.41
22
15.54
EV/EBITx
18.20
17.07
16.36
17.65
20.56
20.99
23.68
25.24
25.32
25.89
27.86
25.24
20.78
31
26.99
FCF yield (avg)%
14.06
15.15
16.87
15.17
16.68
15.20
13.85
15.13
12.25
12.60
27.08
13.85
15.14
60
17.76
FCF margin%
29.20
27.83
29.05
28.67
30.58
28.39
26.55
28.98
31.07
28.45
6.64
28.45
28.83
50
0.332
FCF / Net incomex
0.626
0.594
0.631
0.614
0.587
0.538
0.546
0.554
0.596
0.558
1.299
0.554
0.590
58
8.83
ROIC%
10.58
12.17
12.85
11.05
8.64
6.61
4.63
6.40
7.49
7.77
28.48
6.61
8.20
72
18.35
Return on equity%
20.11
17.50
19.85
20.39
19.04
19.75
21.93
23.41
26.06
26.92
15.90
23.41
20.25
17
2.86
Return on assets%
17.78
19.73
19.77
20.95
22.93
22.84
25.28
25.34
22.73
20.66
15.13
22.84
21.84
16
0.24
EPS₺
0.39
0.42
0.49
0.53
0.59
0.68
0.68
0.67
0.73
0.80
0.25
6.51%
9.25%
—
15.59
EPS growth%
14.00
11.61
14.47
15.08
17.43
16.27
13.59
16.54
18.35
15.65
26.08
16.27
15.36
8
0.22
Bookvalue per sh₺
0.63
0.56
0.49
0.54
0.50
0.49
0.44
0.47
0.41
0.37
0.48
(5.82%)
(4.83%)
—
0.38
FCF per share₺
0.22
0.21
0.23
0.20
0.20
0.21
0.19
0.18
0.18
0.16
0.14
(4.90%)
(3.12%)
—
0.53
Dividend per sh₺
0.19
0.17
0.17
0.17
0.14
0.12
0.13
0.14
0.13
0.12
0.17
(3.15%)
(5.65%)
—
15.32
Div yield (avg)%
16.15
17.84
20.62
17.66
17.59
15.07
12.09
14.24
11.89
11.61
8.92
12.09
15.61
65
7.12
Payout ratio%
12.51
12.58
11.15
12.53
13.97
12.14
14.68
17.36
15.55
17.94
3.49
15.55
13.28
93
375.3
Shares (diluted)M
334.4
327.8
329.0
352.1
321.4
314.2
289.6
271.8
244.5
226.1
380.4
(6.79%)
(4.50%)
10
26.65
Buyback yield%
11.83
11.20
13.69
16.51
18.97
19.76
22.58
25.28
26.79
26.17
6.34
25.28
19.37
26
1.256
D/E ratiox
1.611
1.903
2.060
1.976
2.303
2.297
2.509
2.966
3.066
3.648
0.813
2.966
2.300
16
174.3
Enterprise value₺M
139.4
155.2
179.9
211.1
204.6
241.1
269.0
307.8
305.7
324.8
174.9
9.68%
10.22%
22
271.5
LT debt₺M
223.4
217.4
194.5
191.0
200.8
211.5
193.5
185.5
160.7
142.6
341.8
(6.62%)
(4.77%)
33
Revenue
₺483.2M
7.00%
1.00×
Cost of revenue
₺313.9M
7.23%
1.02×
Operating expenses
₺79.84M
7.12%
1.01×
Goodwill & intangibles
16.68%
Spread over hurdle
(19.39%)