49.98
Revenue₺M
78.84
81.90
86.14
90.05
93.68
99.48
103.4
109.8
113.3
118.5
55.07
4.81%
4.61%
34
7.76
Revenue growth%
30.91
29.89
26.94
29.53
32.02
32.24
30.61
29.41
28.04
27.13
19.47
29.41
29.71
48
24.09
Gross margin%
25.78
24.91
27.73
26.07
24.94
26.77
29.69
28.79
29.14
29.11
25.61
29.11
27.25
84
17.57
Operating margin%
18.01
17.94
17.39
14.94
15.06
17.16
19.51
16.62
16.32
18.95
14.07
17.16
17.28
72
6.10
Net margin%
5.27
2.47
3.17
2.24
4.05
5.52
6.28
6.07
8.00
8.75
23.29
6.28
5.39
84
20.65
P/E ratio (avg)x
14.78
16.02
15.66
15.52
16.41
17.04
16.63
15.62
16.07
16.72
25.82
16.63
16.04
56
28.06
EV/EBITx
19.72
21.34
23.75
26.07
28.29
28.36
32.38
31.26
31.02
34.53
10.42
31.26
28.32
27
24.00
FCF yield (avg)%
11.98
13.36
15.01
15.15
13.16
14.48
12.83
15.34
13.78
14.85
16.90
14.48
14.13
80
15.98
FCF margin%
9.67
8.64
6.16
7.70
6.40
8.42
8.65
11.59
13.98
13.00
6.32
11.59
8.65
89
0.749
FCF / Net incomex
0.114
0.128
0.117
0.108
0.105
0.095
0.093
0.089
0.083
0.075
0.680
0.089
0.100
86
10.31
ROIC%
30.80
28.22
27.52
25.13
24.58
27.03
28.63
30.02
28.11
25.21
19.36
28.11
27.82
86
13.93
Return on equity%
12.88
12.11
10.64
9.66
11.73
8.74
7.79
6.28
6.26
4.51
3.71
6.28
9.20
60
18.48
Return on assets%
20.02
18.97
21.05
23.04
21.89
20.57
18.38
17.63
18.97
18.10
20.16
18.38
19.50
11
0.10
EPS₺
0.12
0.13
0.14
0.14
0.14
0.13
0.14
0.14
0.14
0.13
0.11
(0.23%)
2.00%
—
22.24
EPS growth%
22.84
19.90
20.29
17.73
16.22
15.18
15.73
15.84
18.53
20.98
23.69
15.84
18.13
65
0.10
Bookvalue per sh₺
0.13
0.12
0.13
0.13
0.13
0.14
0.16
0.16
0.15
0.14
0.07
0.38%
0.57%
—
0.07
FCF per share₺
0.14
0.16
0.17
0.17
0.19
0.19
0.20
0.20
0.23
0.26
0.06
5.92%
6.58%
—
0.10
Dividend per sh₺
0.19
0.19
0.19
0.18
0.18
0.20
0.21
0.21
0.20
0.20
0.09
2.37%
1.33%
—
23.56
Div yield (avg)%
16.78
15.52
14.52
12.00
14.15
13.34
11.83
9.30
7.60
9.38
8.39
9.38
12.67
66
25.29
Payout ratio%
29.64
30.21
29.72
31.71
33.64
36.57
39.04
36.81
34.21
32.14
17.73
36.57
32.89
94
503.5
Shares (diluted)M
662.6
662.5
619.0
676.6
765.5
852.0
847.3
936.2
961.8
894.6
512.3
3.17%
2.76%
51
11.72
Buyback yield%
6.12
4.77
5.32
4.33
5.17
7.11
9.56
8.31
6.89
7.01
16.68
7.11
6.51
81
1.249
D/E ratiox
0.751
0.830
0.934
0.887
0.960
0.993
1.026
1.135
1.176
1.275
1.713
1.135
0.977
70
115.1
Enterprise value₺M
40.27
39.53
39.23
38.68
38.47
37.66
40.95
42.56
48.92
55.56
63.61
7.63%
3.52%
23
50.53
LT debt₺M
30.39
33.02
38.50
38.34
44.84
48.23
51.71
58.61
64.16
66.78
146.6
8.29%
7.96%
93
Revenue
₺118.5M
4.61%
1.00×
Cost of revenue
₺74.90M
4.48%
0.99×
Operating expenses
₺26.84M
4.93%
1.03×
Goodwill & intangibles
18.75%
Spread over hurdle
(25.04%)