48.07
Revenue₺M
77.81
83.17
87.32
90.76
92.52
96.97
100.6
107.2
110.8
116.2
53.07
4.66%
4.32%
55
3.35
Revenue growth%
18.95
18.08
16.20
15.56
15.62
15.99
13.24
11.42
10.87
9.28
11.22
11.42
15.59
67
22.46
Gross margin%
31.32
32.79
31.68
30.55
29.80
27.19
29.14
26.94
29.24
26.29
28.29
27.19
29.52
44
11.58
Operating margin%
9.69
10.29
12.74
10.44
11.37
11.00
13.74
11.40
11.02
11.33
9.59
11.33
11.18
74
3.82
Net margin%
22.15
24.11
21.43
20.03
19.97
21.30
20.09
22.21
20.85
22.31
2.56
21.30
21.36
62
14.79
P/E ratio (avg)x
11.20
11.46
12.38
12.90
12.50
12.21
12.99
12.79
14.66
16.60
34.43
12.99
12.65
68
9.785
EV/EBITx
27.77
28.75
31.24
30.09
30.03
28.12
30.87
30.26
33.23
33.77
22.79
30.87
30.18
24
2.78
FCF yield (avg)%
12.05
11.49
13.70
16.04
18.39
21.07
22.26
24.18
26.73
27.72
21.81
24.18
19.73
36
4.61
FCF margin%
26.28
29.17
30.20
30.81
28.70
27.82
28.76
27.43
24.48
23.89
19.37
27.43
28.26
84
1.722
FCF / Net incomex
1.984
1.990
1.960
2.122
2.014
1.995
1.909
1.883
2.067
2.254
0.982
1.995
1.992
15
29.94
ROIC%
12.96
9.99
9.79
9.34
9.61
9.69
11.70
9.18
6.42
4.19
18.19
9.18
9.65
58
12.98
Return on equity%
2.19
3.53
5.41
5.79
5.66
3.65
0.68
0.40
2.88
4.16
9.64
2.88
3.59
32
9.18
Return on assets%
22.03
23.49
20.61
21.00
21.27
22.01
24.45
24.83
24.88
26.68
22.29
24.83
22.76
49
0.07
EPS₺
0.21
0.20
0.21
0.21
0.21
0.23
0.24
0.22
0.21
0.19
0.08
(2.52%)
(0.76%)
—
4.67
EPS growth%
5.55
6.23
4.13
4.49
4.00
6.66
8.65
5.90
4.28
1.86
22.54
5.90
5.02
76
0.10
Bookvalue per sh₺
0.26
0.27
0.29
0.33
0.32
0.35
0.38
0.42
0.47
0.56
0.23
12.32%
8.09%
—
0.27
FCF per share₺
0.29
0.29
0.29
0.33
0.35
0.33
0.33
0.32
0.37
0.35
0.28
(0.04%)
1.65%
—
0.24
Dividend per sh₺
0.07
0.07
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.10
3.81%
2.17%
—
8.98
Div yield (avg)%
23.43
22.96
22.40
20.63
18.02
19.79
21.03
19.35
20.55
18.79
17.22
19.79
20.59
78
22.44
Payout ratio%
20.73
23.19
21.83
19.11
20.94
18.49
16.49
15.05
14.56
14.95
4.87
15.05
18.80
63
346.7
Shares (diluted)M
347.5
375.0
329.8
326.5
288.6
293.1
262.9
272.6
238.5
213.7
354.6
(5.83%)
(4.93%)
39
18.94
Buyback yield%
26.31
23.66
25.09
22.35
19.51
20.13
18.36
18.97
20.80
21.27
26.93
20.13
21.03
39
0.136
D/E ratiox
0.876
0.900
0.953
0.962
0.947
1.007
1.190
1.282
1.473
1.553
1.540
1.282
0.985
10
16.20
Enterprise value₺M
57.65
63.36
73.66
76.06
77.96
92.43
90.32
90.24
99.30
98.94
46.36
4.88%
6.36%
19
78.12
LT debt₺M
10.01
10.61
11.55
13.50
13.34
14.25
15.80
17.42
17.62
18.47
88.44
6.73%
7.74%
42
Revenue
₺116.2M
4.32%
1.00×
Cost of revenue
₺51.00M
4.42%
1.01×
Operating expenses
₺28.40M
4.35%
1.00×
Goodwill & intangibles
16.50%
Spread over hurdle
(9.07%)