46.87
Revenue₺M
63.62
68.38
72.36
75.08
78.44
82.69
87.38
93.15
98.62
106.2
50.88
6.25%
6.07%
85
20.02
Revenue growth%
11.22
12.32
11.45
14.25
14.07
11.71
11.96
14.74
17.05
19.06
8.84
14.74
13.20
22
19.48
Gross margin%
13.50
13.47
12.75
14.30
17.04
19.43
18.82
17.33
19.82
19.35
19.60
19.35
17.18
10
12.88
Operating margin%
13.87
11.63
11.71
11.25
10.83
12.19
14.18
11.37
8.95
6.79
11.27
11.37
11.50
92
7.02
Net margin%
10.47
10.88
12.06
14.71
12.08
11.62
14.26
15.71
16.74
13.96
6.59
14.26
13.02
41
7.346
P/E ratio (avg)x
37.66
42.23
50.44
58.06
69.01
68.70
81.24
92.70
96.13
108.8
30.01
92.70
68.85
40
17.46
EV/EBITx
30.47
29.42
28.29
30.96
31.03
28.41
30.29
27.45
27.94
28.50
8.751
28.41
28.96
10
16.36
FCF yield (avg)%
12.43
14.87
12.00
10.12
7.33
10.06
11.97
12.17
10.13
9.35
16.63
10.13
11.05
78
24.28
FCF margin%
5.38
5.58
3.95
3.82
5.07
2.72
4.51
2.81
4.18
3.65
16.09
3.65
4.07
39
1.278
FCF / Net incomex
0.881
0.871
0.884
0.962
0.930
0.931
0.933
0.921
0.835
0.889
1.603
0.921
0.905
7
17.01
ROIC%
6.69
5.04
5.98
5.92
4.50
3.81
1.13
0.40
0.40
0.40
26.99
0.40
4.15
38
4.85
Return on equity%
15.95
14.34
16.94
15.44
13.48
12.95
13.54
14.78
13.41
12.64
17.75
13.41
13.94
34
13.52
Return on assets%
11.48
12.70
14.19
16.04
14.59
12.38
15.37
18.30
19.43
22.02
18.63
18.30
14.98
66
5.66
EPS₺
3.47
3.32
3.01
2.84
2.79
2.40
2.10
2.06
1.93
1.94
6.02
(6.94%)
(5.81%)
—
4.11
EPS growth%
2.62
0.63
0.40
0.40
0.40
3.36
4.45
4.05
4.95
7.18
7.72
4.45
2.99
52
2.33
Bookvalue per sh₺
2.72
2.51
2.26
2.22
2.22
1.95
2.00
1.98
2.09
2.08
5.48
(1.28%)
(3.59%)
—
2.23
FCF per share₺
2.85
2.74
2.84
3.31
3.16
3.17
3.35
3.88
3.83
3.70
1.80
3.19%
4.03%
—
3.26
Dividend per sh₺
1.94
2.20
2.23
2.31
2.62
2.77
2.96
3.05
3.13
3.04
4.51
3.00%
5.85%
—
29.36
Div yield (avg)%
27.51
29.41
27.18
28.88
27.57
27.02
26.42
25.75
23.34
25.05
27.43
25.75
27.10
31
27.22
Payout ratio%
11.83
13.14
11.19
12.14
14.75
16.22
18.09
16.32
16.07
17.97
26.17
16.32
15.41
93
16.97
Shares (diluted)M
21.60
23.06
22.29
22.51
24.05
27.08
30.33
32.11
30.30
34.46
17.14
7.46%
5.31%
50
4.64
Buyback yield%
7.10
7.70
6.73
5.93
4.33
4.72
2.19
0.98
0.40
0.40
4.19
0.98
4.52
8
0.622
D/E ratiox
0.496
0.512
0.508
0.561
0.526
0.601
0.690
0.659
0.653
0.627
0.903
0.653
0.581
38
15.83
Enterprise value₺M
102.2
110.4
117.0
139.3
139.3
156.9
175.5
175.7
193.2
219.7
44.26
9.53%
9.44%
31
11.41
LT debt₺M
75.14
75.66
83.74
85.58
86.95
89.34
96.20
93.55
101.3
116.8
76.05
6.07%
4.98%
17
Revenue
₺106.2M
6.07%
1.00×
Cost of revenue
₺58.48M
6.19%
1.01×
Operating expenses
₺21.59M
6.36%
1.03×
Cash and investments
18.59%
Spread over hurdle
(2.79%)