290.6
Revenue₺M
183.0
191.7
198.1
203.8
216.1
228.5
237.7
244.3
257.3
273.8
307.7
4.85%
4.56%
70
22.25
Revenue growth%
0.40
0.40
0.53
3.46
0.59
3.21
0.48
1.66
2.17
0.40
2.51
1.66
0.56
85
22.89
Gross margin%
15.59
16.99
17.89
20.23
18.75
20.04
21.03
23.96
26.39
23.96
3.67
23.96
20.13
87
12.75
Operating margin%
22.39
22.98
24.94
27.57
27.60
30.58
32.29
32.35
32.42
32.47
13.74
32.35
29.09
45
12.58
Net margin%
1.97
4.89
7.72
6.43
5.64
8.08
6.02
8.40
10.46
13.03
23.52
8.40
7.07
69
32.15
P/E ratio (avg)x
48.71
52.25
59.66
70.52
83.59
96.82
100.6
104.3
113.0
132.8
6.107
104.3
90.21
48
20.87
EV/EBITx
10.11
9.817
9.396
10.39
10.25
9.671
9.105
8.569
8.448
8.055
8.380
8.569
9.533
54
15.44
FCF yield (avg)%
14.44
14.75
12.44
11.81
10.65
11.18
12.53
13.40
11.34
13.58
12.14
12.53
12.48
69
5.12
FCF margin%
16.62
16.67
17.18
14.88
16.09
17.84
19.86
18.06
19.74
21.91
5.98
19.74
17.51
28
1.040
FCF / Net incomex
0.386
0.398
0.438
0.480
0.463
0.469
0.501
0.579
0.624
0.697
0.573
0.579
0.475
89
18.20
ROIC%
16.73
19.16
18.87
17.03
19.51
21.01
23.56
24.32
22.40
21.94
8.98
22.40
20.26
65
18.17
Return on equity%
0.42
0.40
0.40
3.18
4.42
5.03
7.27
7.15
7.16
4.80
4.39
7.15
4.61
91
16.22
Return on assets%
4.70
6.17
6.40
5.14
6.22
8.68
5.76
4.61
4.08
1.11
10.64
4.61
5.45
75
3.77
EPS₺
15.81
16.44
18.20
20.07
22.06
23.81
23.59
23.06
27.63
28.87
4.01
5.53%
8.28%
—
24.65
EPS growth%
15.68
15.57
18.12
18.72
19.90
22.74
24.47
27.01
28.06
28.28
21.91
27.01
21.32
64
11.38
Bookvalue per sh₺
5.12
4.84
4.87
5.14
5.52
5.61
6.61
7.65
7.37
8.47
4.32
8.93%
5.68%
—
10.06
FCF per share₺
3.65
3.94
3.74
3.62
3.83
3.62
3.91
3.32
3.37
2.90
10.85
(5.42%)
(1.93%)
—
2.44
Dividend per sh₺
5.60
5.65
6.63
7.58
8.68
8.96
9.71
11.32
13.27
13.83
9.90
9.76%
10.12%
—
17.13
Div yield (avg)%
14.71
13.80
15.53
16.52
13.73
16.66
15.46
17.73
19.58
20.04
9.81
17.73
16.03
63
14.02
Payout ratio%
28.09
29.59
32.15
29.70
29.14
28.59
30.47
32.58
31.33
28.83
28.58
30.47
29.64
61
21.38
Shares (diluted)M
34.91
35.96
38.06
42.84
48.26
55.03
59.02
68.26
69.65
83.37
20.70
11.55%
11.18%
71
26.84
Buyback yield%
12.35
10.22
12.89
11.56
9.15
8.08
8.08
6.74
8.76
8.75
28.06
8.08
8.95
43
0.954
D/E ratiox
2.076
2.152
2.574
2.665
2.830
2.962
3.075
3.085
3.189
3.390
1.275
3.085
2.896
60
160.7
Enterprise value₺M
76.74
73.52
75.88
73.01
73.91
74.99
71.77
78.14
67.44
67.23
36.28
(1.88%)
(1.63%)
75
236.2
LT debt₺M
38.36
42.19
42.15
44.37
39.82
35.73
33.46
36.06
34.55
37.23
20.95
(1.34%)
(0.20%)
35
Revenue
₺273.8M
4.56%
1.00×
Cost of revenue
₺138.7M
4.90%
1.03×
Operating expenses
₺62.70M
4.37%
0.98×
Property and equipment
16.22%
Spread over hurdle
(13.66%)