226.5
Revenue₺M
158.3
164.9
175.3
189.7
202.1
213.2
226.2
234.9
253.6
272.7
232.9
6.17%
6.45%
86
28.58
Revenue growth%
13.37
14.47
17.10
19.17
21.92
21.94
19.19
19.43
21.85
21.12
12.37
21.12
19.31
28
16.82
Gross margin%
14.12
12.58
11.82
10.59
9.91
12.27
14.33
12.38
9.54
8.24
4.09
12.27
12.05
86
10.90
Operating margin%
6.12
7.69
5.97
7.05
9.21
9.71
9.98
7.95
8.92
11.30
8.57
9.71
8.43
27
9.97
Net margin%
22.69
21.27
23.80
26.17
23.45
26.22
28.79
29.81
28.50
27.41
17.75
28.50
26.20
58
7.918
P/E ratio (avg)x
15.42
15.89
16.55
15.80
15.06
14.56
14.11
13.40
13.53
13.50
18.78
13.53
14.81
23
20.69
EV/EBITx
27.65
29.05
28.79
30.42
33.98
33.22
31.59
30.50
28.52
27.24
21.32
30.50
29.73
82
3.43
FCF yield (avg)%
12.31
10.67
13.63
14.61
15.89
15.69
15.12
16.87
18.34
18.96
3.05
16.87
15.40
72
12.27
FCF margin%
17.06
16.72
14.51
16.92
18.59
17.47
18.08
16.02
14.89
14.22
11.00
16.02
16.82
30
0.172
FCF / Net incomex
1.155
1.018
1.075
0.955
0.900
0.935
0.954
1.029
0.988
1.036
0.730
0.988
1.003
11
19.27
ROIC%
35.38
34.45
33.42
32.20
30.37
30.70
29.41
26.71
27.74
27.92
10.93
27.92
30.53
15
11.04
Return on equity%
4.99
5.60
2.90
0.40
0.40
0.40
0.40
0.40
2.49
1.12
4.44
0.40
0.76
34
5.52
Return on assets%
19.87
21.59
19.51
18.69
19.38
19.60
16.82
14.94
13.58
15.65
29.73
15.65
19.04
79
0.03
EPS₺
0.07
0.07
0.07
0.06
0.06
0.07
0.06
0.07
0.06
0.07
0.03
2.68%
(1.84%)
—
27.57
EPS growth%
11.15
9.34
6.40
8.17
8.26
7.04
8.72
8.68
10.98
13.64
24.99
8.72
8.70
15
0.07
Bookvalue per sh₺
0.04
0.04
0.05
0.05
0.06
0.06
0.05
0.05
0.05
0.06
0.06
(0.18%)
3.95%
—
0.07
FCF per share₺
0.09
0.08
0.09
0.09
0.10
0.10
0.10
0.10
0.10
0.11
0.03
2.81%
1.42%
—
0.03
Dividend per sh₺
0.09
0.09
0.10
0.11
0.10
0.10
0.11
0.11
0.12
0.12
0.02
4.35%
2.71%
—
15.41
Div yield (avg)%
2.14
4.07
5.35
8.07
8.35
10.61
10.77
10.43
11.80
9.35
10.14
10.61
8.85
56
3.26
Payout ratio%
12.21
9.33
10.13
11.72
11.84
9.92
8.06
10.77
8.48
6.66
2.18
8.48
10.02
29
1.676
Shares (diluted)B
1.107
1.043
1.058
1.011
0.983
0.920
0.957
0.964
1.035
0.945
1.690
(0.78%)
(1.26%)
88
28.80
Buyback yield%
20.92
21.09
23.25
23.51
24.26
22.63
20.60
22.04
22.55
24.18
12.43
22.55
22.59
14
1.756
D/E ratiox
1.353
1.286
1.488
1.418
1.474
1.539
1.454
1.634
1.541
1.474
1.221
1.539
1.474
24
99.87
Enterprise value₺M
219.2
240.1
238.4
226.0
253.0
263.5
250.0
257.6
242.5
260.8
159.0
0.61%
1.55%
10
26.59
LT debt₺M
149.1
155.1
176.5
189.6
202.9
212.3
225.4
262.1
275.8
293.6
170.0
7.67%
6.61%
10
Revenue
₺272.7M
6.45%
1.00×
Cost of revenue
₺131.7M
6.45%
1.00×
Operating expenses
₺60.38M
6.80%
1.03×
Goodwill & intangibles
18.23%
Spread over hurdle
(15.13%)