162.8
Revenue₺M
110.3
116.0
125.4
133.2
144.5
155.6
166.2
175.5
186.2
193.2
168.7
5.98%
6.32%
66
3.74
Revenue growth%
25.34
28.32
30.06
27.77
25.78
25.60
23.14
24.81
25.78
26.09
23.83
25.60
25.78
58
14.50
Gross margin%
23.22
25.74
24.51
25.94
25.37
27.90
29.27
30.42
31.58
33.35
24.15
30.42
26.92
90
13.25
Operating margin%
26.29
26.43
24.07
27.05
27.07
28.82
31.58
31.47
28.98
29.54
12.56
29.54
27.95
69
27.73
Net margin%
31.94
33.83
35.61
38.32
35.78
33.42
30.58
30.14
32.36
30.07
20.57
30.58
32.89
95
33.09
P/E ratio (avg)x
8.141
8.668
8.001
8.296
9.196
8.404
8.000
7.871
7.962
7.421
26.00
7.962
8.071
65
12.65
EV/EBITx
38.57
36.26
36.80
36.70
37.16
36.01
37.92
38.32
43.13
42.73
17.69
38.32
37.54
50
2.87
FCF yield (avg)%
11.26
10.74
12.81
15.06
17.66
18.57
21.54
22.73
23.72
23.07
8.82
22.73
18.11
72
13.49
FCF margin%
3.64
2.19
2.45
3.48
1.93
4.27
3.00
3.04
1.96
0.40
3.75
3.00
2.73
71
0.766
FCF / Net incomex
0.977
0.909
0.928
0.876
0.934
0.960
0.901
0.893
0.901
0.804
0.102
0.901
0.905
45
29.01
ROIC%
5.00
7.78
5.91
5.24
6.20
6.80
5.65
6.54
6.20
8.93
2.01
6.54
6.20
53
25.25
Return on equity%
19.77
20.03
17.60
20.06
21.94
20.66
21.25
23.11
24.96
24.89
17.55
23.11
20.95
94
6.17
Return on assets%
7.46
5.92
5.56
6.60
7.38
6.35
5.37
7.61
8.17
8.83
8.45
7.61
6.99
38
0.04
EPS₺
0.07
0.07
0.07
0.08
0.09
0.09
0.10
0.10
0.10
0.10
0.04
2.82%
2.84%
—
18.29
EPS growth%
13.31
13.09
14.95
16.07
18.84
19.95
21.82
24.01
25.60
27.00
23.42
24.01
19.39
55
0.10
Bookvalue per sh₺
0.28
0.31
0.29
0.28
0.32
0.33
0.34
0.34
0.37
0.40
0.10
4.65%
4.80%
—
0.18
FCF per share₺
0.22
0.22
0.21
0.24
0.23
0.22
0.24
0.26
0.26
0.24
0.17
1.04%
1.87%
—
0.15
Dividend per sh₺
0.22
0.21
0.21
0.24
0.26
0.28
0.27
0.28
0.27
0.29
0.20
2.24%
3.04%
—
27.00
Div yield (avg)%
6.84
6.92
7.42
6.88
8.11
10.47
11.22
13.82
13.13
15.21
22.72
13.13
9.29
90
7.07
Payout ratio%
27.68
25.79
27.01
29.94
28.12
25.81
26.45
26.29
24.15
26.57
9.80
26.29
26.51
7
504.7
Shares (diluted)M
433.3
406.2
379.1
409.1
451.0
425.8
405.5
398.4
371.7
367.5
490.6
(4.01%)
(1.50%)
69
20.74
Buyback yield%
20.19
22.89
25.19
27.34
24.42
24.78
27.09
27.70
26.52
26.06
9.37
26.52
25.63
80
1.630
D/E ratiox
1.650
1.670
1.785
1.975
1.993
2.238
2.316
2.338
2.444
2.491
0.151
2.338
2.116
64
96.46
Enterprise value₺M
86.96
83.45
73.77
77.16
83.90
74.27
80.89
75.77
76.06
67.20
62.79
(4.34%)
(3.12%)
7
158.3
LT debt₺M
11.24
10.91
10.77
10.46
11.25
10.91
11.97
11.66
11.46
10.06
167.1
(2.22%)
(2.07%)
47
Revenue
₺193.2M
6.32%
1.00×
Cost of revenue
₺121.7M
6.41%
1.01×
Operating expenses
₺25.40M
5.92%
0.96×
Property and equipment
17.41%
Spread over hurdle
(6.04%)