79.50
Revenue₺M
100.2
105.3
110.6
117.3
122.6
129.8
138.1
146.4
152.2
157.6
83.32
5.15%
5.10%
81
19.30
Revenue growth%
10.31
9.70
12.43
11.93
13.65
10.94
12.93
12.64
14.75
14.51
10.20
12.93
12.53
86
9.54
Gross margin%
13.54
16.45
13.86
16.83
18.08
18.19
19.39
17.54
15.69
16.62
16.93
17.54
16.72
80
22.80
Operating margin%
6.07
3.15
5.31
2.56
3.52
0.89
0.40
0.40
0.40
2.65
10.19
0.40
2.61
18
28.39
Net margin%
25.21
24.29
23.04
21.55
20.25
22.42
24.99
25.33
27.69
26.95
9.06
25.33
24.64
37
6.744
P/E ratio (avg)x
38.96
41.48
40.97
41.42
47.17
49.66
47.73
49.78
47.79
45.88
7.995
47.79
46.53
46
18.69
EV/EBITx
13.64
14.08
14.98
16.05
18.61
19.45
19.32
20.36
20.94
23.83
35.75
20.36
18.97
56
2.20
FCF yield (avg)%
21.95
23.52
25.97
26.26
25.62
23.04
20.10
21.04
19.25
19.25
26.47
20.10
22.49
30
28.98
FCF margin%
12.04
12.93
12.22
14.86
12.15
11.88
14.31
11.80
14.41
14.73
13.90
14.31
12.57
19
0.810
FCF / Net incomex
1.261
1.394
1.525
1.690
1.596
1.430
1.298
1.331
1.456
1.491
1.648
1.430
1.443
48
5.72
ROIC%
12.50
13.90
14.39
15.42
13.27
15.37
16.95
14.66
17.29
16.76
9.96
16.76
15.01
17
29.16
Return on equity%
15.94
15.93
15.70
12.80
10.78
10.77
9.87
8.45
8.66
8.12
29.01
8.66
10.78
70
12.76
Return on assets%
7.25
10.14
11.83
11.80
13.77
14.60
13.83
14.66
17.17
15.66
23.47
14.66
13.80
87
0.04
EPS₺
0.04
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.09
0.09
0.04
7.33%
8.47%
—
2.24
EPS growth%
12.08
9.33
9.97
11.33
9.96
12.22
15.00
15.49
16.50
14.07
9.45
15.00
12.15
79
0.02
Bookvalue per sh₺
0.09
0.10
0.11
0.11
0.12
0.15
0.17
0.17
0.19
0.19
0.08
9.25%
9.21%
—
0.02
FCF per share₺
0.15
0.15
0.16
0.19
0.23
0.27
0.29
0.30
0.30
0.34
0.07
8.34%
10.03%
—
0.03
Dividend per sh₺
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.07
0.01
3.45%
3.25%
—
13.13
Div yield (avg)%
10.97
9.58
9.17
6.52
9.43
10.60
7.81
9.31
7.04
6.63
5.46
7.81
9.24
67
4.20
Payout ratio%
11.35
9.27
10.74
7.76
9.28
9.57
8.43
8.82
8.51
6.71
24.51
8.51
9.04
82
651.1
Shares (diluted)M
591.9
547.2
525.6
557.9
515.3
547.9
502.6
457.2
415.6
419.1
631.5
(4.05%)
(3.07%)
78
3.69
Buyback yield%
27.50
30.35
28.24
26.74
23.77
23.47
23.54
21.79
23.89
21.87
14.67
23.47
23.83
54
1.539
D/E ratiox
3.202
3.215
3.449
4.035
3.981
4.198
4.916
5.430
5.998
6.235
1.448
5.430
4.116
92
18.95
Enterprise value₺M
58.99
55.11
59.77
67.04
73.33
80.11
77.78
83.00
81.94
79.11
82.56
1.53%
3.84%
27
10.72
LT debt₺M
61.06
61.44
64.63
65.52
62.71
54.29
51.48
46.70
48.67
48.56
85.03
(4.98%)
(1.46%)
58
Revenue
₺157.6M
5.10%
1.00×
Cost of revenue
₺110.3M
5.10%
1.00×
Operating expenses
₺29.40M
5.16%
1.01×
Property and equipment
17.50%
Spread over hurdle
(24.55%)