11.57
Revenue₺M
100.2
102.4
106.7
108.6
110.2
112.2
116.7
122.6
129.4
137.5
12.93
4.53%
3.68%
33
2.41
Revenue growth%
32.40
29.55
28.38
30.58
33.19
33.63
31.91
31.01
30.96
32.89
18.15
31.91
31.46
31
25.33
Gross margin%
21.32
20.76
18.10
16.75
19.68
21.59
21.30
20.60
22.25
22.40
19.95
21.59
21.03
73
11.76
Operating margin%
3.23
2.11
1.13
0.40
0.40
0.40
2.38
1.39
1.74
3.48
10.75
1.74
1.57
32
14.55
Net margin%
29.53
30.51
32.56
31.00
30.78
30.57
27.59
28.75
29.12
26.60
6.09
28.75
30.02
44
35.55
P/E ratio (avg)x
29.08
26.48
27.59
25.62
22.08
20.49
18.43
16.30
14.19
13.77
21.92
16.30
21.28
65
17.05
EV/EBITx
35.54
37.01
33.76
33.20
31.35
33.94
33.58
35.64
38.32
32.65
33.12
33.94
33.85
44
26.71
FCF yield (avg)%
4.54
3.62
1.41
0.40
0.40
0.40
2.09
4.91
4.63
1.80
19.49
2.09
1.95
70
17.10
FCF margin%
30.55
29.93
31.65
28.86
27.35
27.74
30.28
30.04
31.97
29.18
27.87
30.04
29.98
68
0.369
FCF / Net incomex
1.925
1.944
2.055
2.163
2.459
2.587
2.551
2.987
3.419
3.319
0.287
2.987
2.505
63
14.73
ROIC%
16.76
18.10
17.97
15.33
15.34
16.18
18.99
16.51
17.19
15.78
13.67
16.51
16.63
67
24.37
Return on equity%
25.66
23.43
23.75
25.00
23.08
26.03
25.02
23.93
21.35
23.75
23.64
23.93
23.84
77
5.79
Return on assets%
3.27
1.44
1.17
4.04
3.76
1.38
0.45
0.40
2.86
3.22
25.18
1.38
2.15
51
0.57
EPS₺
0.91
0.97
1.07
1.04
1.16
1.25
1.24
1.26
1.37
1.50
0.63
5.23%
6.10%
—
8.45
EPS growth%
16.21
14.75
16.53
13.55
10.83
12.82
11.56
13.97
13.99
15.04
4.47
13.97
13.98
66
1.36
Bookvalue per sh₺
1.31
1.29
1.31
1.33
1.51
1.66
1.88
1.88
2.07
2.01
0.24
5.83%
3.49%
—
0.80
FCF per share₺
1.01
0.92
1.01
1.04
0.96
1.03
0.93
0.94
0.93
1.03
0.28
1.38%
0.04%
—
0.77
Dividend per sh₺
0.68
0.65
0.69
0.74
0.80
0.87
0.83
0.96
0.94
1.04
0.57
5.42%
4.55%
—
18.41
Div yield (avg)%
29.71
28.09
29.48
31.72
29.78
31.34
30.43
27.83
26.33
24.58
19.16
27.83
29.59
76
17.67
Payout ratio%
31.00
29.65
32.41
30.84
33.02
31.99
32.63
33.79
36.09
38.86
13.86
33.79
32.52
85
32.68
Shares (diluted)M
33.76
36.60
37.00
35.66
37.41
40.49
44.39
41.53
39.47
39.35
31.29
1.02%
1.41%
78
19.71
Buyback yield%
20.09
19.25
16.81
17.91
18.64
20.08
21.09
23.83
21.72
19.90
22.42
21.09
19.99
8
0.672
D/E ratiox
2.121
2.465
2.890
2.975
3.183
3.292
3.484
3.681
4.099
4.812
0.259
3.681
3.237
64
38.21
Enterprise value₺M
73.58
74.16
74.48
67.40
64.40
71.16
72.36
78.02
80.08
89.33
89.84
6.76%
2.69%
20
9.174
LT debt₺M
63.52
71.95
71.48
77.53
83.16
90.45
95.50
88.64
84.16
83.87
31.12
0.17%
4.17%
53
Revenue
₺137.5M
3.68%
1.00×
Cost of revenue
₺96.27M
3.72%
1.00×
Operating expenses
₺29.78M
3.80%
1.01×
Property and equipment
17.42%
Spread over hurdle
(29.10%)