173.6
Revenue₺M
147.0
149.4
152.9
155.5
156.6
160.6
167.0
173.1
175.3
184.5
190.9
3.33%
2.52%
44
20.08
Revenue growth%
30.28
30.56
33.39
32.78
34.06
34.45
34.71
37.06
34.93
34.83
27.59
34.83
34.26
65
20.94
Gross margin%
13.80
14.14
12.58
13.67
12.15
9.56
8.07
10.61
8.41
9.44
6.75
9.44
11.38
58
9.56
Operating margin%
12.76
12.15
14.92
16.15
13.96
12.01
13.37
11.06
8.76
6.28
23.67
11.06
12.46
33
26.81
Net margin%
23.72
21.88
19.04
18.83
17.78
19.42
16.64
14.51
15.92
17.06
22.29
16.64
18.31
70
7.354
P/E ratio (avg)x
31.24
28.17
28.33
28.77
25.35
23.85
20.40
20.97
19.70
21.00
18.68
20.97
24.60
25
15.88
EV/EBITx
22.31
22.50
22.40
26.37
30.78
32.31
36.95
41.80
44.08
51.65
30.29
41.80
31.55
48
24.33
FCF yield (avg)%
7.48
4.64
3.71
3.51
2.30
0.51
0.40
0.40
0.40
2.03
2.15
0.40
2.17
6
11.80
FCF margin%
24.70
22.55
20.46
22.88
25.46
24.10
24.04
22.15
21.70
21.68
9.92
22.15
22.72
94
1.468
FCF / Net incomex
1.280
1.140
1.207
1.068
0.992
1.077
1.006
0.995
0.868
0.810
0.227
0.995
1.037
69
29.37
ROIC%
6.25
4.06
1.95
4.30
6.57
6.27
4.85
4.82
6.54
8.10
18.39
6.27
5.55
9
5.07
Return on equity%
1.42
2.16
0.40
1.98
0.40
0.40
0.40
2.84
2.57
4.79
14.10
2.57
1.70
57
7.55
Return on assets%
24.25
23.90
24.93
23.65
26.30
28.67
26.96
24.70
24.82
27.27
19.58
26.96
24.88
90
0.11
EPS₺
0.05
0.06
0.07
0.07
0.08
0.09
0.11
0.12
0.12
0.14
0.11
11.16%
9.79%
—
4.29
EPS growth%
20.62
21.18
18.98
18.84
17.73
18.87
19.75
18.70
19.48
20.92
10.33
19.48
19.23
40
0.16
Bookvalue per sh₺
0.16
0.17
0.18
0.18
0.19
0.19
0.19
0.22
0.22
0.25
0.04
5.79%
4.61%
—
0.17
FCF per share₺
0.08
0.08
0.09
0.08
0.07
0.07
0.06
0.06
0.06
0.06
0.07
(4.70%)
(4.05%)
—
0.14
Dividend per sh₺
0.24
0.24
0.26
0.29
0.31
0.30
0.35
0.35
0.34
0.32
0.05
1.15%
3.62%
—
3.37
Div yield (avg)%
5.08
2.15
0.98
2.92
4.60
2.08
0.40
0.40
1.19
0.40
9.11
0.40
1.64
77
25.55
Payout ratio%
13.07
16.04
14.88
15.25
12.79
14.50
14.44
14.15
15.03
12.99
29.74
14.44
14.47
21
1.046
Shares (diluted)B
1.679
1.833
2.060
2.463
2.746
2.851
2.826
2.856
2.858
3.445
1.037
4.64%
7.77%
13
26.70
Buyback yield%
27.31
26.74
26.10
25.88
25.82
28.14
29.02
31.92
32.29
32.04
17.67
31.92
27.72
65
0.333
D/E ratiox
0.413
0.414
0.417
0.429
0.467
0.554
0.594
0.619
0.620
0.587
0.859
0.594
0.511
28
176.8
Enterprise value₺M
111.3
102.7
111.3
122.7
121.1
119.4
121.7
130.1
135.2
154.1
207.0
4.94%
4.19%
19
148.6
LT debt₺M
38.30
38.76
43.06
41.87
40.48
38.16
35.32
32.16
33.07
30.15
196.2
(5.72%)
(1.02%)
57
Revenue
₺184.5M
2.52%
1.00×
Cost of revenue
₺88.10M
2.78%
1.03×
Operating expenses
₺43.02M
2.08%
0.96×
Cash and investments
18.23%
Spread over hurdle
(17.98%)