129.3
Revenue₺M
57.97
62.20
66.62
72.91
80.52
86.46
93.83
101.4
110.1
118.9
132.2
8.10%
8.34%
16
20.51
Revenue growth%
22.26
21.20
19.89
17.87
20.22
22.09
21.13
23.06
25.14
25.84
5.44
23.06
21.64
11
20.52
Gross margin%
16.09
15.95
13.74
15.93
13.37
16.22
14.44
17.09
19.24
18.65
2.52
17.09
16.02
57
18.25
Operating margin%
20.79
23.63
23.32
25.92
23.11
25.16
22.49
23.20
22.56
20.34
15.48
22.56
23.15
24
24.64
Net margin%
13.40
14.96
14.37
13.62
13.21
10.27
10.38
11.41
9.36
7.01
3.60
10.27
12.31
27
27.00
P/E ratio (avg)x
21.46
23.65
26.38
24.86
26.10
26.43
30.21
29.17
32.92
37.10
32.89
30.21
26.41
27
36.45
EV/EBITx
21.63
18.83
17.71
17.28
16.05
15.04
13.97
12.96
12.01
12.01
9.384
12.96
15.55
37
16.51
FCF yield (avg)%
22.76
21.17
18.60
19.04
17.83
18.46
19.12
18.24
20.82
23.49
11.27
19.12
19.08
89
14.55
FCF margin%
6.17
5.54
6.58
4.20
6.13
4.52
4.93
6.19
3.30
1.87
7.71
4.52
5.23
56
0.328
FCF / Net incomex
0.931
0.936
1.057
1.133
1.067
1.176
1.312
1.287
1.277
1.319
0.961
1.287
1.154
82
21.42
ROIC%
24.72
23.14
22.63
23.21
23.87
25.78
24.03
22.81
22.62
24.90
15.80
24.03
23.54
74
3.00
Return on equity%
14.61
12.43
13.68
15.04
15.46
17.16
15.38
12.52
10.06
9.68
24.87
12.52
14.14
26
20.94
Return on assets%
13.64
10.99
9.68
6.83
6.05
6.05
8.02
5.58
5.73
8.47
26.62
6.05
7.43
57
0.49
EPS₺
0.28
0.25
0.24
0.21
0.19
0.16
0.16
0.16
0.15
0.16
0.51
(3.32%)
(6.81%)
—
18.86
EPS growth%
28.33
26.19
24.10
26.99
24.87
26.59
25.20
25.41
28.26
28.17
8.48
26.59
26.39
90
1.26
Bookvalue per sh₺
0.61
0.65
0.55
0.47
0.49
0.46
0.42
0.43
0.38
0.34
0.49
(7.06%)
(7.22%)
—
1.10
FCF per share₺
1.89
1.84
1.88
1.88
2.09
2.12
2.06
2.12
2.40
2.52
0.47
3.75%
2.94%
—
1.06
Dividend per sh₺
0.94
1.02
1.03
0.97
0.96
1.01
1.03
0.88
0.81
0.72
1.06
(5.67%)
(3.88%)
—
2.04
Div yield (avg)%
20.93
21.25
18.36
18.56
20.38
22.71
22.51
20.48
20.91
21.47
24.10
21.47
20.92
75
10.08
Payout ratio%
23.67
22.05
19.12
16.55
14.20
12.19
14.41
13.49
12.55
9.90
18.52
12.55
14.31
19
41.04
Shares (diluted)M
51.29
55.74
53.83
55.27
55.39
58.36
62.34
65.42
62.98
65.32
41.65
3.35%
2.57%
40
17.99
Buyback yield%
17.89
20.33
19.87
20.13
18.24
19.18
18.58
19.85
18.48
19.69
27.80
19.18
19.44
41
1.786
D/E ratiox
0.640
0.620
0.678
0.742
0.747
0.738
0.738
0.760
0.738
0.783
0.861
0.738
0.738
83
131.4
Enterprise value₺M
99.94
91.87
86.19
92.40
84.75
77.79
77.34
84.71
79.14
85.85
57.83
0.26%
(0.91%)
84
117.5
LT debt₺M
165.0
179.9
190.6
195.4
195.4
195.8
190.0
207.5
227.9
235.1
58.18
3.77%
4.00%
63
Revenue
₺118.9M
8.34%
1.00×
Cost of revenue
₺83.20M
8.34%
1.00×
Operating expenses
₺20.77M
8.78%
1.04×
Cash and investments
19.41%
Spread over hurdle
(3.22%)