192.7
Revenue₺M
462.3
510.8
552.9
614.0
666.1
721.0
774.5
825.0
909.9
980.0
203.8
8.03%
8.50%
17
8.86
Revenue growth%
26.74
28.68
30.99
29.91
31.50
32.11
30.30
27.65
25.21
27.86
8.55
27.86
29.30
84
13.60
Gross margin%
6.39
7.38
7.14
8.83
6.04
6.18
5.43
6.49
8.41
9.76
7.58
6.49
6.82
12
29.43
Operating margin%
9.14
11.90
13.25
12.38
13.21
14.21
16.88
17.44
17.00
15.11
7.97
16.88
13.73
87
21.40
Net margin%
2.09
3.01
1.84
4.22
4.34
6.99
6.38
7.52
7.29
5.06
25.25
6.99
4.70
25
31.33
P/E ratio (avg)x
23.88
25.03
24.36
23.32
22.20
24.68
24.44
25.81
24.11
24.81
20.57
24.68
24.40
11
26.39
EV/EBITx
11.39
11.06
10.99
11.03
11.22
10.97
9.396
9.005
8.091
8.110
18.90
9.005
10.98
69
26.80
FCF yield (avg)%
3.20
4.15
3.60
4.49
3.96
3.35
2.32
2.39
2.41
3.43
8.13
2.41
3.39
16
26.86
FCF margin%
18.61
15.62
14.17
14.75
13.03
14.56
12.78
12.66
15.16
13.97
25.49
13.97
14.37
54
0.929
FCF / Net incomex
1.399
1.502
1.643
1.724
1.991
2.069
2.145
2.288
2.547
2.782
0.864
2.288
2.030
80
24.05
ROIC%
8.61
8.96
10.56
10.24
12.92
14.84
17.45
16.84
19.65
16.90
28.64
16.90
13.88
19
24.26
Return on equity%
10.81
9.64
10.51
13.02
14.00
14.87
16.36
18.45
20.79
20.48
26.23
18.45
14.43
24
7.58
Return on assets%
16.19
17.63
17.94
18.63
19.93
19.99
18.61
19.43
17.15
14.53
8.97
18.61
18.27
71
0.10
EPS₺
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.03
0.10
0.40%
0.05%
—
28.05
EPS growth%
29.15
30.94
30.63
30.67
32.72
34.78
34.86
36.03
34.86
35.82
26.75
34.86
33.75
16
0.09
Bookvalue per sh₺
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.08
5.55%
3.27%
—
0.09
FCF per share₺
0.10
0.09
0.09
0.10
0.11
0.12
0.12
0.14
0.15
0.15
0.09
7.54%
4.71%
—
0.02
Dividend per sh₺
0.15
0.14
0.13
0.13
0.14
0.16
0.16
0.15
0.14
0.15
0.11
1.79%
1.39%
—
4.88
Div yield (avg)%
19.14
17.77
19.57
21.26
21.66
23.55
23.39
25.78
23.41
25.19
25.21
23.55
22.52
48
28.33
Payout ratio%
1.24
3.89
5.52
6.41
8.43
9.86
10.06
7.21
7.56
7.43
18.41
7.56
7.32
73
2.035
Shares (diluted)B
3.345
3.283
3.747
3.963
4.249
4.768
5.097
5.059
5.109
5.355
1.954
4.74%
6.41%
21
3.33
Buyback yield%
10.34
9.88
10.52
11.40
10.65
7.69
10.04
11.52
9.89
8.02
9.77
9.89
10.19
83
0.989
D/E ratiox
1.320
1.254
1.189
1.124
1.236
1.154
1.240
1.288
1.163
1.060
1.114
1.163
1.212
40
509.2
Enterprise value₺M
470.7
423.8
442.9
397.8
427.1
390.4
392.4
432.0
413.1
401.7
498.5
(1.22%)
(0.44%)
91
0.547
LT debt₺B
1.054
1.161
1.274
1.393
1.259
1.278
1.150
1.247
1.234
1.253
0.205
(0.11%)
2.63%
52
Revenue
₺980.0M
8.50%
1.00×
Cost of revenue
₺619.0M
8.58%
1.01×
Operating expenses
₺223.6M
8.52%
1.00×
Cash and investments
20.12%
Spread over hurdle
(22.62%)