146.7
Revenue₺M
97.55
103.5
112.8
119.4
125.9
135.2
146.1
158.7
168.9
181.2
161.7
7.56%
7.27%
35
8.85
Revenue growth%
17.51
17.10
19.75
17.48
19.98
17.48
17.92
20.16
20.38
17.49
28.20
17.92
17.72
57
12.93
Gross margin%
0.40
0.81
1.89
0.40
0.40
0.40
0.40
0.40
0.40
0.40
17.65
0.40
0.40
53
6.53
Operating margin%
8.30
8.47
8.77
11.52
10.05
10.89
9.60
11.15
10.57
11.82
26.78
10.89
10.31
35
24.62
Net margin%
11.60
12.27
14.44
14.04
15.54
17.10
16.13
15.25
13.01
11.38
23.71
15.25
14.24
88
37.05
P/E ratio (avg)x
8.147
9.320
9.814
10.19
9.382
10.71
11.66
11.68
13.33
15.16
26.47
11.68
10.45
62
12.09
EV/EBITx
20.04
19.42
17.71
19.72
18.69
20.08
19.64
20.59
19.08
20.23
28.90
20.08
19.68
22
27.97
FCF yield (avg)%
13.95
11.91
9.05
6.28
4.00
6.77
9.08
7.45
8.85
9.96
3.71
8.85
8.95
78
25.61
FCF margin%
18.58
16.90
16.37
14.52
15.01
14.99
17.08
18.96
17.72
18.60
9.57
17.72
16.99
25
1.084
FCF / Net incomex
2.230
2.491
2.473
2.874
2.992
3.574
3.984
4.004
4.066
4.476
0.918
4.004
3.283
66
20.83
ROIC%
23.89
25.86
25.84
25.93
25.24
25.33
25.98
23.18
20.51
19.20
13.02
23.18
25.28
52
7.55
Return on equity%
12.63
10.69
8.07
7.71
5.20
7.07
9.63
12.02
13.05
13.87
8.84
12.02
10.16
14
23.09
Return on assets%
9.71
9.76
11.89
9.29
10.89
13.52
15.97
18.70
16.36
14.94
13.58
15.97
12.70
85
9.99
EPS₺
8.98
7.75
7.55
7.99
8.43
7.82
8.38
8.56
8.59
7.68
10.57
(1.84%)
(2.87%)
—
4.21
EPS growth%
25.37
26.46
23.91
22.23
22.50
22.83
22.12
19.55
18.31
15.57
9.96
19.55
22.36
75
7.48
Bookvalue per sh₺
9.16
9.10
9.14
10.90
11.41
11.91
14.24
16.44
19.03
20.19
11.84
12.10%
9.26%
—
10.73
FCF per share₺
13.94
13.58
13.19
14.42
14.49
13.46
14.13
14.22
13.76
13.49
10.40
(1.41%)
(0.87%)
—
15.58
Dividend per sh₺
22.27
22.25
23.38
24.61
27.45
31.76
32.63
38.08
40.06
39.40
13.30
7.50%
5.74%
—
14.85
Div yield (avg)%
14.16
11.43
13.20
14.32
12.29
12.44
14.49
13.14
11.90
9.74
11.14
12.44
12.79
18
19.95
Payout ratio%
10.28
9.03
8.77
7.73
5.97
8.89
10.96
11.46
14.40
12.76
8.54
11.46
9.66
70
6.097
Shares (diluted)M
8.388
8.928
9.356
9.955
9.837
9.647
9.441
8.973
9.884
9.478
6.391
(0.74%)
2.41%
89
28.42
Buyback yield%
18.01
19.04
21.98
21.61
19.20
20.40
19.60
21.69
19.86
18.56
15.07
19.86
19.73
72
0.634
D/E ratiox
0.621
0.667
0.640
0.632
0.621
0.578
0.640
0.674
0.690
0.708
0.645
0.674
0.640
21
15.71
Enterprise value₺M
65.19
67.12
70.98
75.22
73.84
71.06
68.39
66.76
69.25
75.10
64.27
0.34%
0.92%
13
162.6
LT debt₺M
87.41
95.09
108.1
116.7
134.7
149.5
149.5
166.6
179.8
187.6
32.64
6.86%
8.03%
13
Revenue
₺181.2M
7.27%
1.00×
Cost of revenue
₺117.5M
7.19%
0.99×
Operating expenses
₺34.96M
7.28%
1.00×
Cash and investments
19.34%
Spread over hurdle
(21.97%)