46.35
Revenue₺M
138.5
142.7
146.5
156.6
164.4
170.6
178.6
185.0
194.1
200.9
50.76
4.09%
4.42%
63
6.05
Revenue growth%
21.72
19.01
17.48
16.26
15.14
15.35
13.33
15.94
14.47
13.00
5.26
14.47
15.64
85
4.49
Gross margin%
18.30
20.74
18.53
16.26
17.87
20.75
20.29
23.02
20.85
18.28
16.84
20.75
19.41
6
5.71
Operating margin%
16.83
14.93
17.70
15.83
14.90
12.12
10.72
8.16
5.24
7.55
25.86
8.16
13.51
33
24.76
Net margin%
13.21
13.83
14.93
13.76
11.68
12.50
11.89
10.09
11.82
12.53
21.69
11.89
12.51
12
26.65
P/E ratio (avg)x
24.01
28.76
30.99
35.45
40.88
39.95
48.08
52.58
59.22
57.69
34.51
52.58
40.41
5
7.474
EV/EBITx
16.95
16.51
17.87
17.68
17.74
17.77
18.50
19.42
20.40
20.76
22.59
19.42
17.82
58
24.39
FCF yield (avg)%
19.57
16.81
14.82
16.10
13.83
12.49
10.18
12.20
12.21
14.48
14.64
12.21
14.15
11
7.47
FCF margin%
7.86
8.22
6.66
8.18
8.07
10.74
12.57
11.52
10.73
13.71
13.01
11.52
9.47
16
1.184
FCF / Net incomex
0.745
0.752
0.771
0.796
0.742
0.796
0.882
0.803
0.756
0.760
0.680
0.796
0.765
37
26.26
ROIC%
16.76
17.34
15.32
14.15
15.65
17.35
16.80
15.74
16.63
17.26
25.98
16.80
16.69
66
11.23
Return on equity%
22.55
24.77
24.34
24.25
24.05
21.10
23.77
25.03
23.23
25.35
10.87
23.77
24.15
50
15.22
Return on assets%
12.73
13.79
14.36
14.60
13.85
16.21
13.54
15.52
15.20
16.76
8.65
15.52
14.48
60
0.06
EPS₺
0.10
0.11
0.12
0.14
0.15
0.15
0.17
0.17
0.19
0.20
0.06
7.02%
9.21%
—
25.27
EPS growth%
20.44
21.47
22.19
20.59
17.69
16.98
14.73
15.56
16.91
16.50
29.24
16.50
17.34
47
0.01
Bookvalue per sh₺
0.06
0.05
0.06
0.05
0.06
0.05
0.06
0.06
0.07
0.06
0.08
1.73%
(0.18%)
—
0.07
FCF per share₺
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.95%)
(5.61%)
—
0.03
Dividend per sh₺
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.02
8.15%
8.09%
—
12.27
Div yield (avg)%
21.43
22.18
20.03
20.01
21.84
24.50
27.15
29.70
31.88
32.51
2.75
29.70
23.34
23
18.65
Payout ratio%
27.68
26.12
27.87
26.41
26.89
25.65
24.99
27.38
27.00
25.13
6.75
25.65
26.65
64
1.054
Shares (diluted)B
0.969
0.980
1.097
1.052
1.173
1.218
1.137
1.216
1.092
1.212
1.025
0.67%
1.37%
55
8.24
Buyback yield%
18.98
20.32
19.90
22.05
23.94
21.98
22.43
22.02
22.27
22.50
6.10
22.27
22.03
92
1.377
D/E ratiox
2.042
2.180
2.559
2.535
2.576
2.620
3.017
3.261
3.662
3.618
0.558
3.261
2.598
19
138.4
Enterprise value₺M
150.7
138.6
141.0
129.3
128.4
145.8
157.3
176.4
196.3
197.3
24.07
8.96%
2.92%
87
10.70
LT debt₺M
19.56
20.00
22.43
25.25
27.24
27.88
30.95
28.51
26.58
28.91
152.5
1.20%
2.81%
85
Revenue
₺200.9M
4.42%
1.00×
Cost of revenue
₺115.0M
4.11%
0.97×
Operating expenses
₺48.91M
4.78%
1.04×
Property and equipment
19.03%
Cash and investments
17.71%
Goodwill & intangibles
16.71%
Spread over hurdle
(2.15%)