13.83
Revenue₺M
47.29
51.19
55.32
60.72
65.81
71.27
75.44
79.68
85.21
89.73
14.38
6.40%
7.43%
82
22.38
Revenue growth%
23.05
21.96
24.33
23.12
21.46
20.44
17.88
19.32
17.28
15.66
7.81
17.88
20.95
32
17.08
Gross margin%
27.03
25.97
25.43
24.11
22.73
24.37
22.10
20.94
20.38
22.39
20.42
22.10
23.42
30
25.48
Operating margin%
10.11
12.28
14.02
13.30
13.55
15.78
15.31
12.31
9.77
9.90
13.21
12.31
12.80
14
3.40
Net margin%
0.40
0.40
0.40
1.80
0.40
0.40
2.14
3.16
3.03
1.27
23.35
2.14
0.84
16
15.68
P/E ratio (avg)x
46.34
49.43
55.48
56.80
65.27
69.88
75.58
86.25
87.31
89.01
20.18
86.25
67.58
6
37.76
EV/EBITx
39.83
41.27
49.74
59.43
59.80
59.91
72.69
81.52
90.61
106.8
35.33
81.52
59.86
58
7.55
FCF yield (avg)%
23.67
25.48
23.64
25.27
26.24
27.67
25.37
22.64
22.34
23.81
14.99
23.81
24.54
44
9.52
FCF margin%
18.33
18.99
20.34
22.93
21.05
21.78
22.13
24.34
24.76
25.39
10.79
24.34
21.95
41
1.693
FCF / Net incomex
0.437
0.444
0.504
0.592
0.586
0.606
0.692
0.675
0.662
0.730
0.932
0.675
0.599
43
2.49
ROIC%
37.53
40.33
41.13
41.90
43.26
42.57
42.63
39.86
40.90
40.02
16.58
40.90
41.02
53
4.42
Return on equity%
10.57
12.30
13.78
15.24
16.79
14.39
12.70
14.76
15.76
16.81
26.66
14.76
14.58
54
10.47
Return on assets%
11.15
14.06
12.30
14.65
15.43
17.69
19.85
21.29
21.90
23.91
7.64
21.29
16.56
81
1.78
EPS₺
0.83
0.72
0.69
0.64
0.62
0.59
0.61
0.57
0.59
0.61
1.94
(0.22%)
(3.59%)
—
12.63
EPS growth%
23.23
23.81
26.80
29.02
30.80
29.10
26.25
27.61
26.91
24.41
12.01
26.91
26.86
90
1.96
Bookvalue per sh₺
1.05
1.01
1.08
1.06
1.15
1.08
1.07
0.98
0.99
0.96
1.58
(3.46%)
(1.46%)
—
1.32
FCF per share₺
1.75
1.81
1.88
1.85
1.84
1.69
1.56
1.58
1.75
1.64
2.08
(2.23%)
(0.22%)
—
2.02
Dividend per sh₺
0.54
0.47
0.45
0.46
0.49
0.49
0.46
0.48
0.51
0.54
0.55
1.81%
(0.31%)
—
5.27
Div yield (avg)%
15.18
14.79
14.39
13.83
13.59
16.51
17.89
15.10
13.23
12.75
18.76
15.10
14.59
23
18.87
Payout ratio%
20.18
23.07
21.68
24.16
26.47
28.09
29.70
29.55
29.34
27.36
25.11
29.34
26.91
93
25.15
Shares (diluted)M
39.03
41.60
44.27
49.35
50.32
54.33
54.26
62.59
62.56
73.57
25.68
7.89%
8.29%
59
8.77
Buyback yield%
9.78
9.31
11.81
11.45
12.75
12.25
12.67
14.13
16.67
14.03
25.41
14.03
12.46
77
1.525
D/E ratiox
1.947
1.966
2.081
2.348
2.456
2.337
2.657
3.001
2.856
3.148
0.630
2.856
2.402
82
83.77
Enterprise value₺M
24.49
22.58
24.47
24.74
21.91
20.75
20.56
20.91
20.04
20.73
37.47
(1.10%)
(1.52%)
44
55.28
LT debt₺M
74.63
69.04
73.05
69.86
69.09
64.39
63.02
59.79
65.76
60.63
70.93
(2.58%)
(0.91%)
59
Revenue
₺89.73M
7.43%
1.00×
Cost of revenue
₺62.81M
7.43%
1.00×
Operating expenses
₺14.21M
7.36%
0.99×
Property and equipment
16.53%
Spread over hurdle
(27.24%)