12.92
Revenue₺M
86.74
94.58
101.0
108.2
117.1
122.9
128.7
134.5
140.0
146.2
13.48
4.54%
5.79%
86
14.21
Revenue growth%
14.67
13.82
14.70
14.42
11.54
13.46
12.75
14.70
16.42
17.46
9.38
14.70
14.54
7
7.24
Gross margin%
24.57
22.48
20.68
19.71
17.18
18.97
17.17
17.44
15.36
15.90
9.99
17.17
18.21
93
16.31
Operating margin%
28.80
31.66
31.66
32.24
29.78
32.63
30.40
28.53
31.00
28.12
26.34
30.40
30.70
49
8.02
Net margin%
14.66
11.96
9.12
10.22
8.59
5.59
3.86
5.62
7.22
5.94
17.30
5.62
7.90
58
8.143
P/E ratio (avg)x
10.76
11.88
12.90
12.63
11.26
12.40
12.56
12.07
12.12
12.86
8.896
12.40
12.26
21
20.61
EV/EBITx
18.83
16.83
17.40
18.49
16.02
16.47
15.36
14.59
15.17
14.74
25.73
15.17
16.25
63
11.20
FCF yield (avg)%
13.03
11.97
9.26
12.16
13.30
11.85
9.62
12.21
12.12
9.49
11.33
11.85
12.04
87
2.47
FCF margin%
18.97
20.72
17.78
16.95
17.82
17.36
18.01
17.85
17.95
20.90
6.15
17.95
17.90
79
0.857
FCF / Net incomex
1.472
1.482
1.550
1.442
1.296
1.229
1.370
1.306
1.414
1.297
0.294
1.306
1.392
66
9.71
ROIC%
28.71
30.13
31.80
33.48
36.08
35.78
34.74
33.32
31.81
29.53
28.50
33.32
32.57
32
19.28
Return on equity%
2.73
5.59
3.80
5.03
4.93
5.16
5.05
4.42
4.55
5.91
9.42
5.05
4.98
70
14.71
Return on assets%
6.15
5.86
6.71
4.57
5.15
2.16
0.40
0.40
0.40
2.77
23.98
0.40
3.67
65
0.86
EPS₺
0.36
0.38
0.43
0.47
0.50
0.49
0.53
0.50
0.51
0.57
0.95
2.66%
5.19%
—
14.41
EPS growth%
18.13
19.17
17.10
15.10
13.78
12.28
12.23
13.92
14.21
15.53
6.09
13.92
14.65
26
0.96
Bookvalue per sh₺
0.30
0.30
0.29
0.34
0.39
0.40
0.43
0.51
0.54
0.52
0.88
5.65%
6.75%
—
0.82
FCF per share₺
0.43
0.44
0.43
0.40
0.41
0.47
0.43
0.46
0.52
0.58
0.33
6.82%
1.94%
—
0.77
Dividend per sh₺
0.20
0.21
0.20
0.20
0.20
0.19
0.18
0.20
0.20
0.21
0.63
1.32%
0.51%
—
10.11
Div yield (avg)%
8.83
11.27
9.78
10.10
7.18
9.10
7.82
8.12
5.43
4.05
28.03
7.82
8.48
15
12.86
Payout ratio%
22.79
21.47
20.31
20.02
22.70
20.60
20.12
18.59
15.86
16.95
19.25
18.59
20.21
72
122.2
Shares (diluted)M
76.00
71.71
74.37
66.79
64.68
57.51
51.14
50.02
52.12
53.55
116.6
(3.71%)
(4.54%)
60
24.13
Buyback yield%
26.02
24.63
23.35
20.64
23.39
22.72
23.14
24.76
27.03
28.23
20.68
24.76
24.01
92
1.512
D/E ratiox
1.626
1.619
1.800
1.850
1.902
2.058
1.924
2.009
1.939
2.153
0.247
2.009
1.913
19
96.46
Enterprise value₺M
104.2
104.8
122.7
117.8
134.4
132.9
146.2
139.5
141.4
136.7
47.72
0.35%
4.08%
90
67.55
LT debt₺M
65.57
71.33
67.24
72.47
80.01
86.49
81.78
87.46
97.01
103.2
56.02
5.22%
5.85%
16
Revenue
₺146.2M
5.79%
1.00×
Cost of revenue
₺67.32M
5.88%
1.01×
Operating expenses
₺35.63M
5.43%
0.97×
Goodwill & intangibles
16.27%
Spread over hurdle
(19.78%)