449.5
Revenue₺M
261.9
278.5
299.1
311.8
336.6
350.4
379.1
397.6
424.4
447.9
495.8
5.88%
6.05%
37
19.86
Revenue growth%
15.73
14.77
12.20
14.86
17.79
16.79
14.67
13.67
13.24
12.90
23.52
13.67
14.72
55
27.51
Gross margin%
0.68
1.50
3.18
2.75
4.18
5.07
6.76
5.36
6.51
5.11
25.54
5.36
4.63
33
6.90
Operating margin%
27.64
25.02
25.41
24.86
26.21
23.45
22.34
23.24
20.91
22.05
23.65
22.34
24.15
41
13.08
Net margin%
10.93
11.61
13.73
13.62
16.08
19.00
17.13
15.54
13.01
13.83
27.95
15.54
13.78
88
9.949
P/E ratio (avg)x
33.98
37.20
42.19
45.84
50.01
54.63
52.54
54.31
61.01
60.54
16.00
54.63
51.27
22
21.41
EV/EBITx
8.511
7.435
7.077
7.446
7.878
7.515
7.457
7.681
6.659
6.979
12.55
7.457
7.451
66
18.95
FCF yield (avg)%
0.91
0.40
1.38
0.96
0.40
1.77
1.34
0.48
1.24
0.40
3.84
1.24
0.94
39
25.42
FCF margin%
6.28
8.77
9.24
9.27
9.12
6.76
6.89
9.00
10.31
9.78
13.36
9.00
9.06
22
0.366
FCF / Net incomex
1.532
1.730
1.864
2.135
2.012
2.059
2.045
2.341
2.460
2.398
1.448
2.341
2.052
77
22.16
ROIC%
23.17
22.01
23.88
22.60
23.88
23.67
26.62
24.26
22.81
22.81
5.63
23.67
23.42
7
20.82
Return on equity%
12.42
9.85
8.03
9.95
7.05
9.07
9.48
12.38
9.86
7.84
3.06
9.48
9.67
77
28.18
Return on assets%
25.30
22.39
25.32
24.89
25.91
23.36
22.25
23.54
24.60
24.49
2.65
23.54
24.55
18
0.49
EPS₺
1.70
1.68
2.01
2.08
2.14
2.12
2.29
2.57
3.05
3.56
0.52
10.70%
9.74%
—
3.00
EPS growth%
25.28
23.10
22.03
23.28
20.90
20.67
20.38
18.42
19.90
18.44
20.43
19.90
20.78
68
0.41
Bookvalue per sh₺
0.19
0.17
0.15
0.14
0.15
0.14
0.14
0.15
0.13
0.14
0.94
(1.11%)
(4.10%)
—
0.23
FCF per share₺
0.40
0.41
0.41
0.40
0.41
0.43
0.48
0.51
0.47
0.44
1.07
1.49%
1.92%
—
1.10
Dividend per sh₺
0.35
0.34
0.35
0.36
0.40
0.41
0.42
0.46
0.44
0.48
1.02
4.05%
4.19%
—
23.29
Div yield (avg)%
28.71
26.72
27.17
24.49
26.87
27.95
27.92
30.44
31.57
34.21
29.57
30.44
27.94
32
24.51
Payout ratio%
22.98
20.41
21.48
20.20
20.52
20.86
23.79
23.22
23.50
20.76
20.25
23.22
21.17
91
0.611
Shares (diluted)B
0.858
0.915
0.942
0.920
1.060
1.107
1.262
1.232
1.241
1.378
0.593
5.39%
5.05%
91
12.47
Buyback yield%
14.56
14.89
15.82
18.39
19.71
19.57
20.62
21.46
23.59
20.66
26.21
20.66
19.64
90
0.994
D/E ratiox
0.366
0.352
0.344
0.300
0.318
0.306
0.279
0.294
0.258
0.246
0.493
0.279
0.303
64
23.34
Enterprise value₺M
195.3
214.1
206.5
189.9
176.2
161.3
150.3
137.1
146.5
153.6
267.0
(2.72%)
(2.22%)
32
413.9
LT debt₺M
745.1
856.5
875.3
863.3
856.6
813.7
784.8
850.1
939.1
928.8
402.3
1.63%
3.43%
82
Revenue
₺447.9M
6.05%
1.00×
Cost of revenue
₺303.5M
6.08%
1.00×
Operating expenses
₺73.38M
6.74%
1.07×
Property and equipment
17.11%
Spread over hurdle
21.85%