80.04
Revenue₺M
55.40
57.01
60.13
62.59
64.70
66.11
68.18
71.71
73.02
74.44
89.38
2.84%
3.43%
68
27.64
Revenue growth%
4.32
4.37
4.18
5.09
4.63
5.27
7.77
10.23
8.59
6.72
6.23
7.77
5.18
43
21.60
Gross margin%
23.61
21.39
18.97
16.51
15.75
13.79
12.68
13.85
15.94
18.71
17.91
13.85
16.23
75
13.96
Operating margin%
21.85
20.83
18.80
18.33
16.49
14.67
15.99
17.90
19.58
16.98
21.48
16.98
18.11
43
24.43
Net margin%
19.60
19.05
17.37
18.74
17.96
18.85
21.79
19.22
21.24
20.18
9.10
20.18
19.13
93
37.73
P/E ratio (avg)x
18.09
16.97
18.04
16.89
18.96
18.74
18.97
17.10
16.97
16.23
15.96
17.10
17.57
52
32.19
EV/EBITx
21.76
21.34
25.21
29.20
29.54
28.49
27.19
31.66
32.59
30.86
36.20
30.86
28.84
87
21.13
FCF yield (avg)%
9.55
11.28
13.06
11.48
13.07
15.55
16.02
15.02
14.65
14.48
28.08
15.02
13.77
37
11.76
FCF margin%
32.96
33.20
34.66
33.21
32.59
31.74
34.39
33.51
33.11
31.97
11.10
33.11
33.16
42
0.137
FCF / Net incomex
2.100
2.090
2.417
2.533
2.758
2.804
3.286
3.838
3.709
3.659
0.458
3.659
2.781
28
4.74
ROIC%
11.72
12.13
14.83
13.53
12.49
14.11
15.02
13.67
14.23
11.49
8.78
14.11
13.60
44
19.51
Return on equity%
2.10
1.27
0.66
2.86
2.52
1.97
4.85
3.94
6.26
7.27
24.24
4.85
2.69
77
19.62
Return on assets%
27.96
25.74
23.85
22.96
24.83
26.56
28.26
26.78
29.36
30.59
10.47
28.26
26.67
63
0.20
EPS₺
0.64
0.62
0.57
0.52
0.51
0.54
0.57
0.54
0.57
0.60
0.21
3.03%
0.35%
—
23.99
EPS growth%
12.80
10.50
9.79
12.40
9.62
9.92
11.07
11.94
13.39
13.27
25.82
11.94
11.51
36
0.58
Bookvalue per sh₺
0.59
0.56
0.60
0.70
0.81
0.93
1.06
1.14
1.09
1.10
0.18
6.32%
7.91%
—
0.54
FCF per share₺
0.35
0.35
0.41
0.46
0.48
0.57
0.66
0.75
0.90
0.90
0.64
13.59%
10.49%
—
0.24
Dividend per sh₺
0.40
0.41
0.44
0.48
0.54
0.54
0.56
0.58
0.68
0.72
0.35
5.76%
7.71%
—
12.92
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
2.72
0.95
0.40
0.40
0.40
17.21
0.40
0.40
73
28.47
Payout ratio%
9.55
8.55
11.35
10.06
7.93
6.17
8.61
7.30
9.05
9.08
5.48
8.61
8.83
45
69.86
Shares (diluted)M
95.55
107.8
121.2
121.1
139.7
164.1
193.8
227.9
241.1
271.4
68.54
14.21%
11.38%
63
27.91
Buyback yield%
18.21
16.90
19.69
22.05
22.14
21.24
18.63
19.99
17.80
15.83
9.39
18.63
19.16
66
0.271
D/E ratiox
0.489
0.553
0.609
0.578
0.660
0.677
0.737
0.680
0.747
0.731
0.838
0.731
0.668
27
63.86
Enterprise value₺M
101.0
103.1
104.0
117.6
131.0
140.8
145.4
165.5
164.9
194.9
10.07
8.28%
7.77%
67
74.24
LT debt₺M
7.874
8.332
9.215
10.58
10.68
11.70
12.78
14.02
16.05
17.64
62.60
10.56%
9.19%
13
Revenue
₺74.44M
3.43%
1.00×
Cost of revenue
₺37.47M
3.39%
1.00×
Operating expenses
₺15.10M
3.37%
0.99×
Spread over hurdle
(13.17%)