301.7
Revenue₺M
292.2
313.0
331.9
347.6
362.1
385.5
420.1
445.2
469.3
504.3
329.6
6.85%
6.47%
46
13.94
Revenue growth%
14.97
14.91
16.15
14.98
13.34
15.09
14.79
16.64
16.50
15.96
25.34
15.96
15.03
44
9.49
Gross margin%
25.72
25.98
28.20
28.53
28.71
29.13
28.05
28.06
25.44
26.21
20.09
28.05
28.05
65
15.51
Operating margin%
6.00
7.37
7.65
9.22
7.88
5.87
7.30
4.50
5.80
7.59
19.91
5.87
7.33
88
17.75
Net margin%
24.93
24.13
25.98
25.66
24.67
21.85
19.20
19.62
16.86
18.23
27.70
19.20
22.99
22
15.86
P/E ratio (avg)x
19.63
22.29
23.65
23.37
25.42
25.55
25.36
28.93
28.67
29.29
10.17
28.67
25.39
55
34.96
EV/EBITx
37.38
42.27
44.13
50.78
55.20
62.16
60.24
65.77
74.54
73.59
12.93
65.77
57.72
70
15.03
FCF yield (avg)%
17.34
16.50
18.41
21.13
21.50
24.34
25.01
23.49
24.69
25.34
19.07
24.69
22.50
45
5.69
FCF margin%
26.88
28.53
28.12
25.54
28.04
29.89
31.32
31.38
34.34
34.42
28.05
31.38
29.21
64
0.189
FCF / Net incomex
1.171
1.258
1.342
1.401
1.258
1.188
1.186
1.251
1.220
1.102
1.326
1.188
1.235
17
28.89
ROIC%
9.38
9.74
9.97
9.39
8.31
7.19
7.93
10.33
12.47
14.23
22.18
10.33
9.56
16
10.57
Return on equity%
30.98
33.69
36.63
36.16
36.46
39.20
38.21
37.90
35.98
37.72
17.66
37.90
36.54
27
6.04
Return on assets%
16.14
13.23
11.36
13.36
16.05
17.15
16.03
18.43
17.81
16.08
28.17
17.15
16.06
90
1.35
EPS₺
0.38
0.38
0.37
0.34
0.34
0.38
0.38
0.41
0.37
0.33
1.47
(0.32%)
(2.09%)
—
8.28
EPS growth%
35.13
34.90
33.88
35.05
35.06
34.60
35.66
36.00
37.57
36.08
9.47
36.00
35.09
51
0.70
Bookvalue per sh₺
0.79
0.67
0.63
0.61
0.55
0.58
0.52
0.52
0.53
0.51
0.57
(1.43%)
(5.15%)
—
0.63
FCF per share₺
0.45
0.44
0.47
0.48
0.51
0.56
0.50
0.50
0.46
0.48
1.31
(1.49%)
0.44%
—
0.33
Dividend per sh₺
1.05
1.01
0.88
0.96
0.95
0.96
1.02
0.94
0.84
0.82
0.49
(2.84%)
(1.69%)
—
20.35
Div yield (avg)%
11.63
11.89
10.02
8.45
6.08
5.99
8.70
6.69
7.67
10.29
9.58
7.67
8.57
62
4.33
Payout ratio%
28.97
26.98
26.46
25.36
26.76
24.82
27.31
28.14
26.92
28.72
8.22
27.31
26.95
29
483.1
Shares (diluted)M
710.4
754.3
752.2
748.2
885.2
875.1
848.0
937.9
891.9
926.9
492.4
0.92%
3.80%
84
17.83
Buyback yield%
0.48
1.98
2.52
5.07
5.95
3.03
2.29
0.58
0.59
0.40
7.57
0.59
2.13
77
0.246
D/E ratiox
2.832
3.278
3.600
3.889
4.535
4.436
5.037
5.202
5.230
5.071
1.600
5.071
4.485
83
289.3
Enterprise value₺M
417.6
421.4
422.2
401.6
402.7
423.5
464.8
467.2
467.9
469.2
278.9
3.11%
1.60%
56
298.4
LT debt₺M
32.65
28.93
25.99
22.46
23.09
20.52
21.79
21.74
21.64
23.13
22.52
0.04%
(4.03%)
41
Revenue
₺504.3M
6.47%
1.00×
Cost of revenue
₺332.5M
6.67%
1.02×
Operating expenses
₺88.05M
6.16%
0.97×
Cash and investments
15.05%
Spread over hurdle
(23.40%)