55.93
Revenue₺M
94.32
96.86
99.13
101.2
105.8
109.6
116.3
119.5
121.2
122.7
60.41
3.02%
3.22%
49
25.05
Revenue growth%
18.77
19.39
17.04
19.83
21.63
22.23
24.88
27.28
28.94
29.76
11.70
27.28
21.93
38
2.74
Gross margin%
9.59
7.34
5.51
5.11
6.70
7.30
7.21
8.70
7.12
4.66
20.06
7.21
7.16
11
18.32
Operating margin%
1.80
1.46
1.17
2.86
4.32
6.75
8.90
6.97
5.52
4.67
19.09
6.75
4.49
11
4.29
Net margin%
8.50
5.76
8.37
9.13
9.15
7.73
8.44
11.37
14.13
13.24
7.70
11.37
8.81
78
15.06
P/E ratio (avg)x
51.21
52.15
58.61
68.23
79.57
88.35
94.14
109.6
106.3
116.7
8.454
106.3
83.96
44
31.03
EV/EBITx
46.47
51.59
57.91
65.32
78.27
90.64
90.72
108.6
108.3
130.4
17.08
108.3
84.46
44
14.50
FCF yield (avg)%
22.59
20.03
21.11
23.28
21.42
19.74
17.13
19.03
17.90
16.10
20.96
17.90
19.89
89
19.03
FCF margin%
8.73
9.71
9.63
12.48
14.52
11.81
14.14
15.87
16.35
16.66
7.98
15.87
13.31
20
0.588
FCF / Net incomex
1.328
1.554
1.490
1.468
1.462
1.431
1.636
1.926
2.239
2.136
1.176
1.926
1.522
82
5.18
ROIC%
27.31
25.00
26.76
28.27
26.24
26.15
24.40
23.27
23.30
25.27
24.39
24.40
25.71
58
26.52
Return on equity%
24.31
26.13
27.89
30.28
28.26
27.33
26.08
24.96
24.37
22.08
29.09
24.96
26.11
48
24.09
Return on assets%
5.78
6.05
7.75
9.13
10.35
10.42
13.02
12.24
11.46
9.84
2.14
11.46
10.10
11
0.06
EPS₺
0.12
0.11
0.11
0.10
0.09
0.09
0.08
0.07
0.07
0.07
0.07
(5.17%)
(4.95%)
—
5.32
EPS growth%
9.03
8.58
5.93
5.27
8.12
6.81
5.80
5.09
5.99
7.70
19.22
5.99
6.40
25
0.18
Bookvalue per sh₺
0.23
0.25
0.23
0.22
0.22
0.19
0.20
0.20
0.17
0.16
0.10
(5.80%)
(2.41%)
—
0.13
FCF per share₺
0.15
0.15
0.18
0.18
0.18
0.18
0.17
0.17
0.16
0.16
0.12
(2.90%)
1.72%
—
0.21
Dividend per sh₺
0.18
0.17
0.17
0.17
0.18
0.20
0.20
0.19
0.20
0.23
0.21
5.88%
2.53%
—
22.18
Div yield (avg)%
13.92
14.79
17.57
15.50
18.21
16.33
15.19
12.98
10.58
11.23
3.79
12.98
14.99
61
22.46
Payout ratio%
17.47
16.15
17.54
20.05
20.72
18.87
15.99
18.14
15.47
13.43
20.69
15.99
17.50
46
364.3
Shares (diluted)M
306.6
301.6
285.4
305.4
337.2
350.3
317.4
291.4
299.1
296.6
370.6
(2.53%)
(0.01%)
37
7.86
Buyback yield%
21.25
23.78
21.70
22.78
20.40
19.89
18.80
17.15
16.72
19.30
3.63
18.80
20.14
27
0.123
D/E ratiox
1.735
1.618
1.826
1.712
1.604
1.832
2.038
2.208
2.469
2.458
0.358
2.208
1.829
85
23.30
Enterprise value₺M
45.35
43.93
47.56
52.26
46.74
47.35
47.56
46.66
46.75
47.71
81.17
0.41%
(0.02%)
31
129.1
LT debt₺M
46.49
50.81
54.45
55.64
63.74
70.46
68.34
68.74
63.45
68.44
159.8
1.43%
4.80%
70
Revenue
₺122.7M
3.22%
1.00×
Cost of revenue
₺77.06M
3.34%
1.01×
Operating expenses
₺13.27M
3.16%
0.99×
Goodwill & intangibles
18.17%
Spread over hurdle
(28.74%)