260.6
Revenue₺M
192.6
207.9
221.0
235.5
256.7
279.4
294.6
310.1
325.9
351.4
279.4
6.48%
6.76%
12
12.31
Revenue growth%
27.46
24.63
24.80
26.17
24.08
22.57
21.12
19.00
16.95
17.83
25.17
19.00
23.33
83
9.81
Gross margin%
10.02
11.40
13.80
12.71
12.58
9.70
11.14
10.35
9.82
9.71
13.97
9.82
10.74
69
21.34
Operating margin%
15.06
12.70
13.45
16.37
15.47
16.78
14.41
14.47
17.14
17.08
18.60
16.78
15.27
9
8.86
Net margin%
22.76
19.95
18.22
20.29
21.82
19.00
20.55
17.86
19.34
19.58
18.28
19.34
19.76
19
17.32
P/E ratio (avg)x
13.67
13.17
11.99
13.54
12.73
12.54
12.75
14.27
13.06
13.47
11.91
13.06
13.11
26
20.53
EV/EBITx
11.77
13.65
15.75
16.65
16.71
18.15
20.94
20.35
21.81
26.05
26.30
20.94
17.43
75
23.61
FCF yield (avg)%
15.25
12.54
12.12
14.30
13.10
13.44
14.44
15.79
17.98
19.42
14.68
15.79
14.37
35
28.34
FCF margin%
1.58
0.40
1.20
0.40
0.40
0.40
0.49
0.40
1.35
0.40
11.20
0.40
0.40
53
1.727
FCF / Net incomex
1.657
1.939
2.185
2.219
2.571
2.821
3.109
3.544
3.967
4.238
1.790
3.544
2.696
7
5.36
ROIC%
24.87
23.45
26.02
25.88
23.28
23.93
24.47
25.98
23.40
20.52
12.78
23.93
24.20
67
25.98
Return on equity%
15.58
15.15
12.79
12.75
13.40
15.40
14.84
14.06
16.89
15.53
11.60
15.40
14.99
91
16.69
Return on assets%
25.35
27.63
29.59
27.22
27.85
25.14
26.90
27.47
29.21
28.43
9.27
27.47
27.55
81
0.35
EPS₺
0.66
0.64
0.62
0.69
0.72
0.81
0.89
1.04
1.10
1.20
0.38
10.73%
7.34%
—
19.59
EPS growth%
19.43
17.93
20.21
22.60
22.85
21.93
20.77
19.43
21.27
23.57
28.28
21.27
21.02
18
0.92
Bookvalue per sh₺
0.51
0.56
0.58
0.55
0.60
0.63
0.55
0.58
0.54
0.54
0.50
(2.11%)
1.24%
—
0.27
FCF per share₺
1.15
1.23
1.35
1.40
1.46
1.60
1.51
1.45
1.44
1.42
0.57
(0.42%)
3.04%
—
0.28
Dividend per sh₺
0.52
0.50
0.51
0.52
0.54
0.60
0.61
0.58
0.63
0.62
0.59
2.74%
2.55%
—
3.80
Div yield (avg)%
22.21
23.01
20.82
19.67
18.55
19.61
20.77
22.60
25.48
24.99
24.39
22.60
21.52
38
12.89
Payout ratio%
8.87
9.80
10.60
8.17
6.75
6.11
5.35
8.10
8.81
6.37
29.27
6.37
8.13
41
176.6
Shares (diluted)M
185.3
189.4
199.9
196.3
225.3
229.7
223.6
261.7
273.6
277.9
171.4
4.28%
5.34%
69
29.53
Buyback yield%
4.65
5.63
5.18
4.91
2.98
2.39
4.10
2.13
1.22
0.40
29.81
2.13
3.54
50
0.989
D/E ratiox
1.929
1.982
2.083
2.406
2.373
2.696
3.022
3.171
3.366
3.974
1.568
3.171
2.551
74
61.50
Enterprise value₺M
56.63
55.33
53.64
51.50
48.56
49.08
48.41
51.53
48.88
53.39
338.3
1.92%
(1.68%)
94
191.6
LT debt₺M
156.2
143.3
155.2
150.8
135.8
150.3
163.7
160.7
168.8
176.2
130.2
5.34%
0.32%
63
Revenue
₺351.4M
6.76%
1.00×
Cost of revenue
₺230.1M
6.57%
0.98×
Operating expenses
₺48.81M
6.81%
1.00×
Cash and investments
18.43%
Spread over hurdle
(25.04%)