118.7
Revenue₺M
102.2
111.0
122.3
134.7
144.0
154.1
163.9
173.7
187.3
205.1
131.0
7.33%
8.14%
45
28.97
Revenue growth%
17.26
17.60
15.50
15.53
14.32
15.26
15.20
16.18
14.62
16.44
12.41
15.26
15.52
80
8.32
Gross margin%
16.43
16.50
19.14
17.22
18.33
19.79
17.26
17.90
19.30
16.57
12.40
17.90
17.58
91
13.24
Operating margin%
6.41
4.58
5.66
7.35
6.88
7.19
6.58
7.38
4.69
7.65
10.95
7.19
6.73
11
9.20
Net margin%
11.65
12.95
15.28
14.78
15.82
18.63
20.03
19.76
20.68
23.09
7.67
20.03
17.23
66
12.08
P/E ratio (avg)x
22.06
20.08
19.59
19.25
19.08
20.64
20.27
21.13
23.88
24.11
35.53
21.13
20.45
23
12.87
EV/EBITx
44.12
48.71
49.44
53.92
53.12
55.80
59.36
64.89
75.94
83.71
31.35
64.89
54.86
73
4.48
FCF yield (avg)%
0.40
1.07
1.33
0.40
1.69
3.13
3.88
3.75
3.10
3.41
24.61
3.41
2.39
28
17.66
FCF margin%
15.49
15.39
14.09
13.90
15.10
13.47
11.58
9.72
8.86
10.52
20.10
10.52
13.68
82
0.479
FCF / Net incomex
0.176
0.187
0.205
0.208
0.230
0.213
0.213
0.190
0.189
0.200
0.102
0.200
0.202
52
9.71
ROIC%
3.38
6.05
4.77
4.70
7.10
7.39
9.79
10.60
9.02
8.83
18.84
9.02
7.25
31
24.50
Return on equity%
18.02
15.23
16.94
16.97
17.57
18.01
18.40
17.29
20.06
21.89
21.86
18.40
17.79
68
10.53
Return on assets%
10.76
10.78
10.55
8.91
7.20
10.08
10.24
12.76
12.44
13.78
17.32
12.44
10.65
7
0.02
EPS₺
0.04
0.04
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.02
(0.32%)
(0.89%)
—
14.74
EPS growth%
22.59
19.76
22.11
23.95
23.00
20.38
21.14
19.54
16.90
16.91
14.10
19.54
20.76
48
0.01
Bookvalue per sh₺
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.01
(1.11%)
(1.85%)
—
0.02
FCF per share₺
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.10
0.02
7.57%
6.23%
—
0.05
Dividend per sh₺
0.02
0.01
0.02
0.02
0.01
0.02
0.02
0.02
0.01
0.01
0.01
(2.41%)
(2.42%)
—
27.19
Div yield (avg)%
19.92
18.51
16.52
14.12
12.03
14.08
17.07
18.02
18.35
18.75
15.60
18.02
17.55
29
21.42
Payout ratio%
7.58
9.02
8.60
7.94
8.65
10.47
13.12
13.38
12.80
12.72
12.83
12.80
9.74
80
2.404
Shares (diluted)B
5.003
5.018
5.694
6.191
7.233
7.801
8.338
8.924
10.11
12.09
2.504
10.83%
11.32%
39
10.19
Buyback yield%
19.36
20.09
21.99
22.23
24.97
26.65
24.10
26.90
28.87
26.49
26.87
26.65
24.53
76
0.247
D/E ratiox
0.375
0.374
0.411
0.405
0.492
0.535
0.619
0.717
0.764
0.829
0.980
0.717
0.513
29
99.35
Enterprise value₺M
102.0
100.1
99.66
102.4
90.99
96.93
87.44
80.51
85.36
91.56
63.51
0.13%
(1.55%)
11
97.17
LT debt₺M
238.2
258.2
283.3
278.4
297.4
307.2
355.4
357.3
419.2
479.7
188.0
10.04%
7.20%
36
Revenue
₺205.1M
8.14%
1.00×
Cost of revenue
₺127.0M
7.97%
0.98×
Operating expenses
₺28.16M
8.15%
1.00×
Cash and investments
16.81%
Property and equipment
16.63%
Spread over hurdle
(17.90%)