213.2
Revenue₺M
397.0
416.0
443.1
468.0
492.6
517.0
561.6
591.5
625.4
677.3
218.3
6.57%
6.43%
55
29.88
Revenue growth%
7.26
6.78
5.88
5.90
4.86
5.96
6.46
6.62
8.27
7.33
22.48
6.62
6.54
25
10.88
Gross margin%
29.12
26.79
27.70
25.83
26.63
25.53
24.95
25.82
26.54
28.68
2.97
25.82
26.59
12
23.79
Operating margin%
10.58
11.87
13.33
11.21
11.46
10.89
11.34
12.83
12.37
12.77
7.09
12.37
11.67
33
15.24
Net margin%
16.51
13.67
12.90
14.79
12.95
11.46
11.65
11.45
11.34
9.07
23.48
11.45
12.27
25
20.36
P/E ratio (avg)x
31.72
37.07
42.03
48.39
53.42
55.31
54.59
58.00
62.71
69.91
31.94
58.00
54.00
87
12.49
EV/EBITx
16.17
16.14
16.26
14.57
15.32
16.85
15.79
15.34
16.12
14.40
7.551
15.79
15.95
16
15.97
FCF yield (avg)%
13.95
16.45
19.08
19.62
19.74
19.62
21.78
20.17
17.92
19.52
21.97
19.62
19.57
31
10.75
FCF margin%
18.45
17.55
17.87
17.52
19.18
20.24
22.35
21.86
20.55
20.86
9.85
20.86
19.71
36
0.319
FCF / Net incomex
0.776
0.688
0.650
0.586
0.566
0.496
0.459
0.502
0.541
0.565
1.583
0.502
0.565
48
11.64
ROIC%
8.79
10.66
8.42
9.78
9.23
10.40
11.45
10.58
11.10
10.08
11.59
10.58
10.24
26
18.42
Return on equity%
6.92
7.66
6.66
9.55
12.39
14.86
16.61
19.19
18.36
15.72
28.70
16.61
13.62
67
19.15
Return on assets%
15.04
17.53
16.00
18.76
20.06
17.68
20.65
20.63
17.70
15.27
8.14
17.70
17.69
45
0.51
EPS₺
0.57
0.55
0.59
0.58
0.62
0.65
0.65
0.64
0.66
0.61
0.54
(0.54%)
0.31%
—
5.77
EPS growth%
25.81
25.31
24.98
23.71
21.13
19.19
16.23
15.65
15.42
17.83
3.77
16.23
20.16
54
0.34
Bookvalue per sh₺
2.37
2.72
2.63
2.89
3.02
3.24
3.72
4.17
4.66
4.58
1.50
8.67%
7.76%
—
0.27
FCF per share₺
1.65
1.56
1.70
1.99
1.95
1.99
1.97
2.18
2.41
2.54
0.94
5.41%
4.25%
—
0.45
Dividend per sh₺
0.70
0.70
0.73
0.65
0.58
0.56
0.52
0.48
0.47
0.41
1.56
(6.66%)
(4.72%)
—
17.88
Div yield (avg)%
3.12
4.21
6.69
7.51
7.99
9.11
6.75
4.32
2.53
3.28
22.78
4.32
5.51
32
23.10
Payout ratio%
6.66
4.60
3.89
1.48
3.30
1.83
2.77
0.40
0.48
0.40
19.31
0.48
2.30
87
220.0
Shares (diluted)M
355.7
382.5
430.3
478.5
536.6
638.2
636.0
728.9
782.4
833.4
218.9
9.20%
10.03%
34
15.10
Buyback yield%
25.02
23.77
26.42
28.06
28.43
30.01
31.20
32.69
34.06
32.20
16.79
32.20
29.22
73
0.192
D/E ratiox
0.896
0.953
0.975
0.977
0.884
0.918
0.959
0.895
0.828
0.739
0.645
0.895
0.907
15
57.29
Enterprise value₺M
227.7
237.8
225.2
202.7
182.1
163.8
148.8
132.8
130.6
127.9
294.6
(6.82%)
(4.97%)
53
0.428
LT debt₺B
0.755
0.887
0.991
0.981
1.144
1.352
1.522
1.496
1.617
1.826
0.266
9.81%
10.41%
94
Revenue
₺677.3M
6.43%
1.00×
Cost of revenue
₺395.2M
6.34%
0.99×
Operating expenses
₺166.5M
6.46%
1.00×
Property and equipment
16.51%
Goodwill & intangibles
15.46%
Spread over hurdle
(25.67%)