43.38
Revenue₺M
67.55
73.48
78.80
86.61
96.00
105.7
116.0
124.1
136.3
146.3
46.20
8.79%
8.98%
35
21.80
Revenue growth%
15.71
17.09
19.28
19.91
17.64
16.13
17.95
18.23
15.90
13.60
8.88
16.13
17.37
85
29.70
Gross margin%
25.23
26.20
26.57
25.65
27.99
28.67
27.98
29.86
27.38
24.42
18.86
27.98
26.98
19
4.12
Operating margin%
24.48
26.48
27.62
29.28
31.28
29.78
31.24
29.75
32.52
31.68
14.67
31.24
29.76
38
21.07
Net margin%
5.19
4.19
6.51
7.58
9.09
11.30
12.18
10.48
11.64
10.23
15.19
11.30
9.66
57
24.34
P/E ratio (avg)x
45.90
49.31
56.33
58.36
61.67
65.90
62.04
71.22
75.46
83.89
17.90
71.22
61.86
11
21.45
EV/EBITx
31.30
30.84
36.50
34.66
37.27
38.23
41.64
46.27
49.25
49.00
15.50
46.27
37.75
45
14.36
FCF yield (avg)%
23.89
25.99
23.98
24.77
27.33
28.07
29.74
30.02
29.65
28.89
19.55
29.65
27.70
76
14.91
FCF margin%
0.40
0.52
0.40
0.40
2.97
3.63
4.66
3.68
6.60
4.82
28.38
4.66
3.30
35
1.500
FCF / Net incomex
0.569
0.495
0.457
0.449
0.434
0.425
0.394
0.420
0.397
0.379
1.394
0.397
0.430
65
21.20
ROIC%
23.51
24.52
25.83
26.96
27.01
25.53
28.03
30.55
32.27
31.30
4.01
30.55
26.98
35
3.79
Return on equity%
22.98
21.67
20.27
20.39
22.76
22.86
25.23
25.57
27.73
28.27
10.24
25.57
22.92
24
13.94
Return on assets%
10.88
12.84
13.50
12.29
9.78
12.62
11.02
12.62
9.79
11.17
16.30
11.17
11.73
62
2.01
EPS₺
4.42
4.37
4.63
4.74
4.98
5.00
4.32
3.69
4.01
4.24
2.12
(3.16%)
(0.85%)
—
5.98
EPS growth%
10.75
11.23
11.74
9.08
10.33
11.02
13.60
16.01
17.64
15.07
10.36
15.07
11.48
89
5.80
Bookvalue per sh₺
6.96
6.48
6.89
6.57
6.22
6.44
6.91
7.39
7.30
6.92
1.35
2.18%
(1.15%)
—
7.06
FCF per share₺
1.35
1.43
1.60
1.65
1.82
1.87
1.81
1.81
1.98
1.89
3.31
0.73%
3.69%
—
4.65
Dividend per sh₺
2.80
2.42
2.28
2.00
2.11
2.27
2.07
2.01
1.79
1.63
4.04
(5.04%)
(5.83%)
—
2.03
Div yield (avg)%
25.99
26.84
28.92
26.58
27.31
26.77
25.20
26.11
26.85
25.45
11.13
26.11
26.67
10
5.49
Payout ratio%
1.88
4.49
3.17
2.87
3.42
4.24
5.75
4.16
4.32
6.86
12.52
4.32
4.20
29
9.520
Shares (diluted)M
13.22
14.43
16.23
16.85
16.43
17.48
19.97
23.83
24.92
27.61
9.703
10.94%
8.28%
20
8.61
Buyback yield%
24.50
23.72
24.06
24.82
22.83
23.60
26.30
24.85
21.93
22.18
5.92
23.60
23.89
58
0.239
D/E ratiox
0.201
0.215
0.215
0.226
0.214
0.243
0.235
0.234
0.249
0.258
0.137
0.243
0.230
48
69.36
Enterprise value₺M
11.92
12.90
11.86
12.57
13.74
15.35
17.03
15.30
15.42
15.41
58.60
2.33%
2.01%
80
9.641
LT debt₺M
120.7
126.6
142.9
137.9
164.3
177.7
179.7
172.0
170.1
165.2
108.9
0.11%
3.72%
78
Revenue
₺146.3M
8.98%
1.00×
Cost of revenue
₺62.76M
8.59%
0.96×
Operating expenses
₺31.98M
9.39%
1.04×
Goodwill & intangibles
21.46%
Property and equipment
18.92%
Spread over hurdle
(8.61%)