31.96
Revenue₺M
378.2
391.9
414.0
442.2
470.9
501.6
538.9
558.9
594.5
618.0
34.60
5.59%
5.52%
86
7.09
Revenue growth%
18.01
15.09
15.85
18.26
15.58
17.96
17.18
14.26
11.82
9.31
3.41
14.26
15.71
14
13.11
Gross margin%
26.15
27.24
26.55
25.89
27.22
29.67
32.60
35.58
35.89
36.24
22.76
35.58
28.45
93
13.03
Operating margin%
19.37
20.58
19.58
20.87
19.08
19.56
17.38
16.28
14.71
11.95
28.12
16.28
19.22
70
29.02
Net margin%
14.29
16.29
18.62
18.77
20.54
19.42
20.51
21.10
22.40
20.98
9.96
20.98
19.96
70
13.23
P/E ratio (avg)x
54.91
64.97
64.94
73.32
78.46
76.82
92.27
99.60
113.0
126.2
33.01
99.60
77.64
13
16.98
EV/EBITx
21.77
19.58
21.79
20.07
20.75
21.94
19.70
21.25
21.23
19.63
33.34
21.23
20.99
28
27.80
FCF yield (avg)%
28.41
28.99
26.03
26.78
28.55
30.21
30.46
28.39
26.82
29.00
24.11
29.00
28.48
38
18.82
FCF margin%
11.88
10.62
10.61
11.61
11.07
11.06
11.83
10.48
10.05
10.53
9.72
10.53
10.84
50
0.664
FCF / Net incomex
1.351
1.477
1.529
1.455
1.426
1.664
1.749
1.775
2.073
2.018
1.632
1.775
1.596
65
27.37
ROIC%
8.25
8.47
8.19
6.53
7.32
7.03
5.09
6.33
6.28
4.55
28.32
6.28
6.78
40
21.14
Return on equity%
21.64
19.47
20.14
21.72
23.62
22.12
20.77
17.96
19.09
21.52
24.24
20.77
21.15
17
14.91
Return on assets%
0.40
2.99
0.40
0.40
0.40
0.40
1.46
0.40
0.40
1.23
3.11
0.40
0.40
85
0.46
EPS₺
1.70
1.67
1.76
1.92
2.12
2.34
2.46
2.36
2.76
2.86
0.50
6.23%
5.90%
—
19.31
EPS growth%
20.27
21.69
23.75
25.63
27.81
28.94
26.60
25.90
23.48
26.21
9.32
26.21
25.77
84
0.82
Bookvalue per sh₺
1.27
1.17
1.12
1.04
1.04
0.97
0.91
0.87
0.89
0.93
1.18
(2.21%)
(2.89%)
—
1.26
FCF per share₺
1.41
1.58
1.56
1.47
1.61
1.57
1.69
1.62
1.54
1.65
1.31
0.55%
2.49%
—
0.93
Dividend per sh₺
0.24
0.25
0.24
0.21
0.23
0.21
0.19
0.21
0.19
0.19
0.64
(3.27%)
(1.51%)
—
2.17
Div yield (avg)%
4.24
4.29
5.76
5.00
2.01
1.62
3.47
1.27
1.20
0.40
27.91
1.27
2.74
61
2.09
Payout ratio%
26.84
25.61
28.48
26.90
29.18
28.28
26.59
24.40
25.43
27.47
12.59
26.59
26.87
14
176.9
Shares (diluted)M
230.7
242.4
263.3
252.3
283.0
289.7
340.5
330.5
350.0
333.9
178.0
3.37%
3.95%
83
14.94
Buyback yield%
11.75
9.75
11.73
9.88
10.95
13.63
12.34
9.75
11.59
8.64
22.57
11.59
11.27
73
1.713
D/E ratiox
0.875
0.889
0.822
0.835
0.852
0.862
0.856
0.897
1.001
1.142
0.348
0.897
0.868
76
182.9
Enterprise value₺M
45.30
48.41
49.77
55.19
56.37
54.77
50.23
55.95
59.26
56.79
276.7
0.15%
3.19%
86
193.4
LT debt₺M
524.8
536.2
502.5
509.5
549.7
596.5
554.4
583.9
578.7
624.9
190.2
2.60%
1.50%
72
Revenue
₺618.0M
5.52%
1.00×
Cost of revenue
₺323.2M
5.61%
1.01×
Operating expenses
₺107.2M
5.71%
1.02×
Spread over hurdle
29.62%