16.30
Revenue₺M
107.6
108.7
112.0
112.4
111.6
111.5
114.8
116.9
117.0
119.2
17.26
1.33%
0.96%
33
21.91
Revenue growth%
17.52
16.38
14.80
12.68
10.59
11.65
13.10
11.03
13.30
11.44
29.49
11.65
12.89
80
20.02
Gross margin%
23.87
22.55
20.56
17.59
19.55
16.58
17.75
17.39
16.15
18.76
25.27
17.39
18.26
14
14.98
Operating margin%
0.40
0.40
0.40
0.40
2.72
1.50
1.59
2.19
3.14
3.01
29.45
2.19
1.55
57
18.62
Net margin%
21.03
22.91
23.56
25.75
26.64
26.65
24.63
26.20
24.27
25.90
29.61
25.90
25.19
42
34.48
P/E ratio (avg)x
21.33
24.35
27.60
28.59
29.90
31.53
30.60
29.24
33.59
35.06
33.68
31.53
29.57
11
27.67
EV/EBITx
38.61
35.86
38.83
37.41
39.37
41.68
42.43
45.87
50.17
51.74
34.25
45.87
40.53
13
8.40
FCF yield (avg)%
14.87
12.80
13.07
10.31
8.96
7.85
7.94
8.68
7.39
8.75
27.71
7.94
8.86
30
26.21
FCF margin%
12.35
15.13
14.82
17.28
19.13
18.39
15.85
17.53
15.68
14.45
26.71
15.85
15.76
65
0.845
FCF / Net incomex
0.874
0.849
0.950
0.909
0.955
0.943
0.941
1.092
1.079
1.126
0.698
1.079
0.946
19
9.38
ROIC%
4.40
2.12
3.85
3.05
4.70
3.22
1.08
3.82
3.23
5.32
17.22
3.23
3.53
39
3.43
Return on equity%
11.04
8.54
7.35
8.45
10.07
12.48
14.71
14.22
14.18
15.54
5.12
14.22
11.76
47
9.03
Return on assets%
24.59
26.77
28.20
29.65
29.36
31.72
32.12
33.78
32.61
34.94
18.39
32.61
30.68
57
0.35
EPS₺
0.31
0.30
0.27
0.28
0.28
0.32
0.36
0.41
0.45
0.46
0.38
10.53%
4.74%
—
26.55
EPS growth%
32.15
31.91
34.09
35.97
36.58
34.74
36.49
36.43
35.61
33.46
22.70
35.61
35.17
40
0.15
Bookvalue per sh₺
0.29
0.30
0.33
0.32
0.36
0.40
0.39
0.40
0.43
0.43
0.22
3.70%
4.21%
—
0.08
FCF per share₺
0.39
0.38
0.41
0.38
0.38
0.41
0.45
0.39
0.37
0.38
0.20
(0.01%)
(0.29%)
—
0.27
Dividend per sh₺
0.42
0.47
0.47
0.50
0.50
0.57
0.64
0.72
0.76
0.85
0.07
10.96%
7.44%
—
19.45
Div yield (avg)%
24.89
22.94
24.58
24.77
27.73
27.43
29.27
26.42
24.71
21.92
4.83
26.42
24.83
39
27.42
Payout ratio%
23.36
21.87
20.46
19.61
16.68
18.28
16.55
18.76
17.77
19.66
19.91
18.28
19.19
81
193.0
Shares (diluted)M
156.9
156.7
143.9
130.7
139.4
156.8
167.7
183.3
191.6
194.9
190.2
6.93%
1.14%
51
22.77
Buyback yield%
12.19
10.43
11.20
9.21
9.53
10.10
11.09
13.19
16.05
16.07
2.19
13.19
11.14
60
0.586
D/E ratiox
0.733
0.784
0.724
0.785
0.835
0.847
0.848
0.895
0.844
0.908
1.351
0.848
0.840
7
15.93
Enterprise value₺M
71.91
77.87
79.80
75.70
83.72
88.64
94.79
97.33
93.12
92.57
4.714
2.03%
3.41%
74
68.18
LT debt₺M
87.28
86.13
94.06
86.57
80.12
77.30
76.79
81.32
85.93
79.36
70.14
(0.19%)
(0.02%)
35
Revenue
₺119.2M
0.96%
1.00×
Cost of revenue
₺53.69M
0.69%
0.97×
Operating expenses
₺29.60M
1.45%
1.05×
Property and equipment
20.01%
Goodwill & intangibles
18.79%
Spread over hurdle
40.77%