241.6
Revenue₺M
199.7
213.5
226.1
242.9
261.2
275.0
290.9
307.1
328.0
354.0
269.7
6.27%
6.61%
25
17.07
Revenue growth%
10.80
13.25
10.28
10.00
10.66
11.47
13.47
10.57
9.77
11.60
2.25
11.47
10.73
69
2.05
Gross margin%
9.04
7.06
8.01
6.68
5.01
7.79
10.37
9.47
7.59
8.22
7.45
8.22
7.90
92
6.04
Operating margin%
11.69
11.90
9.23
7.70
5.80
8.76
7.44
5.96
6.86
5.81
25.07
6.86
7.57
49
17.45
Net margin%
15.19
12.90
10.10
10.21
7.84
8.87
10.97
11.09
10.07
10.15
25.32
10.15
10.18
47
26.76
P/E ratio (avg)x
57.03
66.93
65.37
76.25
79.48
85.99
92.52
96.97
109.4
129.9
37.82
96.97
82.74
25
7.191
EV/EBITx
23.45
22.42
20.66
21.82
19.88
22.21
22.27
22.62
23.44
24.39
10.95
22.62
22.35
79
5.37
FCF yield (avg)%
28.79
27.18
26.49
28.94
27.28
25.38
23.56
24.10
25.05
23.36
27.18
24.10
25.94
88
5.08
FCF margin%
15.24
14.94
16.42
15.13
13.00
14.43
15.04
14.85
16.56
16.62
18.19
15.04
15.08
33
1.233
FCF / Net incomex
1.667
1.745
1.930
1.813
2.056
2.018
2.281
2.276
2.336
2.303
1.024
2.281
2.037
12
8.93
ROIC%
23.25
20.27
21.99
23.72
22.57
23.60
22.75
25.48
23.48
24.55
26.78
23.60
23.36
51
4.49
Return on equity%
16.94
15.37
13.95
15.65
18.23
20.82
20.57
23.28
23.69
23.34
29.32
23.28
19.40
94
9.39
Return on assets%
2.11
1.97
4.79
2.90
0.99
0.40
0.40
0.40
1.52
4.20
3.14
0.40
1.74
52
0.44
EPS₺
1.09
1.26
1.44
1.54
1.75
2.00
2.17
2.62
2.89
3.48
0.48
14.81%
12.44%
—
9.58
EPS growth%
5.86
4.61
4.95
4.05
5.41
2.72
5.21
7.59
7.35
10.28
27.54
7.35
5.31
88
1.17
Bookvalue per sh₺
0.26
0.27
0.27
0.32
0.34
0.34
0.33
0.40
0.39
0.46
0.34
6.33%
5.70%
—
0.45
FCF per share₺
0.48
0.51
0.51
0.53
0.55
0.51
0.49
0.53
0.57
0.56
0.54
0.22%
2.11%
—
0.71
Dividend per sh₺
1.40
1.61
1.49
1.47
1.52
1.61
1.64
1.68
1.75
1.83
0.35
3.83%
4.27%
—
6.53
Div yield (avg)%
8.89
7.74
8.55
6.31
7.40
5.54
6.26
5.64
8.54
7.20
26.52
6.26
7.30
9
9.89
Payout ratio%
14.01
16.20
14.67
12.89
13.80
16.78
18.26
20.94
22.46
20.82
19.56
20.82
16.49
91
414.7
Shares (diluted)M
427.7
394.9
427.2
428.0
475.1
512.5
589.8
668.5
754.0
752.6
424.7
9.64%
6.50%
89
26.68
Buyback yield%
6.38
6.98
6.85
5.47
3.50
0.82
0.40
1.68
1.46
1.20
3.74
1.20
2.59
73
0.420
D/E ratiox
1.764
1.636
1.437
1.368
1.357
1.477
1.278
1.386
1.219
1.108
0.448
1.278
1.377
84
113.0
Enterprise value₺M
317.6
282.8
274.5
279.9
265.8
256.7
273.9
304.1
317.3
324.1
17.25
4.05%
(0.34%)
5
137.5
LT debt₺M
223.0
255.6
244.3
230.1
255.7
292.0
286.8
318.6
335.0
319.4
370.9
4.55%
5.31%
88
Revenue
₺354.0M
6.61%
1.00×
Cost of revenue
₺208.1M
6.60%
1.00×
Operating expenses
₺75.39M
6.37%
0.98×
Cash and investments
17.68%
Property and equipment
16.45%
Spread over hurdle
(25.68%)