142.3
Revenue₺M
114.8
125.5
133.8
142.4
155.0
164.6
174.8
185.1
198.9
217.4
158.8
7.00%
7.42%
75
26.08
Revenue growth%
13.22
12.51
11.23
12.00
14.14
13.86
16.06
13.77
11.90
14.22
5.32
13.86
13.49
28
19.66
Gross margin%
25.21
26.65
23.89
26.54
24.94
23.36
21.40
23.73
22.90
22.47
25.55
22.90
23.81
83
14.20
Operating margin%
22.79
21.24
23.92
22.56
25.23
25.98
27.50
25.47
24.83
23.80
9.11
25.47
24.38
40
20.40
Net margin%
27.72
25.01
23.17
25.53
22.92
22.64
22.79
25.14
26.61
25.47
11.79
25.14
25.08
63
32.51
P/E ratio (avg)x
8.013
9.197
8.741
10.05
11.77
13.52
14.98
14.12
13.63
14.33
20.43
14.12
12.64
62
17.20
EV/EBITx
16.70
15.07
14.78
13.13
14.11
14.60
14.34
16.00
14.44
15.54
20.25
14.60
14.69
28
11.49
FCF yield (avg)%
25.56
25.17
25.11
23.35
22.98
21.00
21.77
21.34
24.22
22.85
15.11
21.77
23.17
94
21.95
FCF margin%
18.16
15.63
14.27
15.40
12.59
12.99
13.39
12.33
9.59
10.09
12.46
12.33
13.19
7
0.737
FCF / Net incomex
1.040
0.980
1.035
0.916
0.892
0.877
0.777
0.693
0.660
0.563
0.945
0.693
0.884
14
10.14
ROIC%
22.40
24.45
24.90
27.17
26.46
25.07
25.89
27.10
26.60
27.34
22.87
26.60
26.17
33
17.71
Return on equity%
2.50
0.40
0.40
3.22
3.74
3.44
1.63
0.40
0.40
0.40
23.76
0.40
1.02
57
19.59
Return on assets%
7.46
6.56
6.60
3.78
2.22
5.05
4.28
7.05
8.83
7.91
3.18
7.05
6.58
89
0.25
EPS₺
0.35
0.40
0.43
0.46
0.43
0.47
0.54
0.63
0.59
0.66
0.25
9.01%
7.49%
—
20.91
EPS growth%
5.65
6.42
8.44
11.01
8.41
6.31
8.71
10.06
7.66
8.74
22.51
8.71
8.42
86
0.23
Bookvalue per sh₺
0.14
0.16
0.15
0.14
0.16
0.17
0.18
0.19
0.17
0.15
0.12
(0.31%)
0.62%
—
0.10
FCF per share₺
0.28
0.26
0.25
0.27
0.29
0.32
0.29
0.30
0.27
0.30
0.14
0.57%
1.16%
—
0.32
Dividend per sh₺
0.18
0.19
0.18
0.17
0.18
0.17
0.18
0.18
0.20
0.23
0.06
4.66%
2.08%
—
29.45
Div yield (avg)%
17.03
18.14
17.87
18.90
17.03
18.55
20.78
18.26
20.18
17.41
26.99
18.55
18.20
18
7.61
Payout ratio%
14.49
12.15
14.74
15.25
13.57
13.17
11.36
13.29
15.04
16.99
6.79
13.29
14.03
24
200.7
Shares (diluted)M
232.5
219.9
195.5
201.1
191.6
175.0
176.4
173.8
187.5
181.3
196.0
(1.10%)
(1.81%)
56
2.57
Buyback yield%
6.14
5.15
2.80
5.24
2.67
3.83
1.03
3.85
1.62
4.59
6.98
3.83
3.84
40
1.265
D/E ratiox
0.984
1.018
0.947
1.039
0.935
0.913
0.831
0.869
0.879
0.888
0.850
0.879
0.924
9
140.4
Enterprise value₺M
262.9
305.7
301.2
329.0
362.0
356.7
342.4
357.7
384.0
392.3
79.19
1.62%
5.80%
18
92.08
LT debt₺M
36.55
33.93
29.30
31.91
28.70
30.00
26.92
28.42
26.39
27.72
168.9
(0.69%)
(3.76%)
91
Revenue
₺217.4M
7.42%
1.00×
Cost of revenue
₺142.2M
7.44%
1.00×
Operating expenses
₺24.78M
7.27%
0.99×
Cash and investments
18.15%
Goodwill & intangibles
16.18%
Spread over hurdle
23.11%