167.4
Revenue₺M
120.0
124.8
131.4
138.3
143.0
147.8
158.7
169.0
179.3
187.9
172.3
5.62%
4.96%
32
4.39
Revenue growth%
23.92
25.23
26.33
24.77
27.18
28.53
27.63
24.68
26.91
25.49
27.51
26.91
25.91
57
2.17
Gross margin%
14.84
16.95
15.51
16.09
14.69
16.59
16.01
15.78
13.03
10.21
9.65
15.78
15.65
76
17.66
Operating margin%
12.64
14.73
16.56
17.08
16.63
17.23
19.50
20.78
22.99
25.80
2.30
20.78
17.15
24
14.81
Net margin%
8.93
10.29
10.31
8.11
5.46
6.79
4.12
6.32
6.26
7.80
11.37
6.32
7.29
36
6.957
P/E ratio (avg)x
7.769
7.936
7.733
7.871
7.408
6.671
7.068
6.104
5.839
5.559
32.69
6.104
7.238
88
28.01
EV/EBITx
18.18
17.68
16.80
18.64
20.78
21.68
24.04
23.63
22.13
21.16
22.48
22.13
20.97
65
26.30
FCF yield (avg)%
5.45
2.72
0.64
0.40
0.65
2.99
1.15
0.40
0.40
1.33
9.57
1.15
0.90
34
26.69
FCF margin%
17.66
20.45
23.16
24.11
26.37
29.17
30.24
32.95
35.72
33.19
4.55
32.95
27.77
12
0.838
FCF / Net incomex
0.364
0.326
0.353
0.334
0.304
0.269
0.238
0.248
0.225
0.218
1.179
0.238
0.287
54
17.59
ROIC%
24.83
22.42
23.43
24.39
23.36
20.44
19.00
20.04
17.26
16.87
5.84
19.00
21.43
86
7.04
Return on equity%
17.55
17.58
15.45
16.28
14.36
14.94
16.90
15.24
14.63
15.51
13.49
15.24
15.48
49
26.39
Return on assets%
13.05
15.11
18.10
18.42
19.01
16.23
19.03
21.76
24.63
27.61
25.13
21.76
18.71
76
0.35
EPS₺
0.45
0.48
0.47
0.48
0.53
0.59
0.62
0.61
0.59
0.64
0.38
3.75%
4.24%
—
16.63
EPS growth%
21.26
18.85
17.51
17.52
15.24
17.99
16.89
16.70
14.07
12.56
23.18
16.70
17.20
33
0.30
Bookvalue per sh₺
0.18
0.20
0.19
0.22
0.23
0.26
0.29
0.29
0.33
0.32
0.44
6.96%
6.77%
—
0.29
FCF per share₺
0.21
0.20
0.17
0.19
0.17
0.17
0.17
0.15
0.17
0.15
0.16
(2.10%)
(3.70%)
—
0.39
Dividend per sh₺
0.31
0.30
0.28
0.27
0.28
0.26
0.24
0.21
0.19
0.19
0.07
(7.63%)
(4.33%)
—
4.07
Div yield (avg)%
22.87
21.40
23.27
23.10
25.11
26.48
25.27
25.47
28.04
26.33
20.79
26.33
25.19
39
22.87
Payout ratio%
21.02
20.77
20.74
23.72
25.72
23.22
21.43
22.80
22.29
21.52
3.95
22.29
21.90
35
0.295
Shares (diluted)B
0.531
0.548
0.552
0.636
0.677
0.781
0.895
0.905
1.055
1.261
0.291
13.24%
10.76%
87
8.01
Buyback yield%
24.76
25.32
25.66
23.94
21.56
19.70
20.98
21.96
20.13
20.95
12.32
20.95
21.76
17
1.334
D/E ratiox
2.460
2.540
2.446
2.539
2.360
2.210
2.192
2.403
2.663
2.926
1.148
2.403
2.453
67
28.19
Enterprise value₺M
15.86
16.08
16.60
14.97
14.86
14.37
15.47
14.14
14.81
14.33
59.25
(0.72%)
(1.31%)
52
171.2
LT debt₺M
33.62
35.38
34.39
34.74
30.54
30.25
32.78
31.40
31.18
31.23
62.63
0.45%
(1.45%)
95
Revenue
₺187.9M
4.96%
1.00×
Cost of revenue
₺119.2M
4.96%
1.00×
Operating expenses
₺23.48M
6.06%
1.11×
Goodwill & intangibles
17.28%
Spread over hurdle
(15.78%)