126.2
Revenue₺M
137.5
146.0
155.5
168.3
186.6
200.5
216.0
238.1
254.3
270.5
129.2
7.72%
7.78%
69
27.57
Revenue growth%
8.91
10.72
9.56
9.72
11.35
10.63
9.17
6.49
4.43
3.68
10.09
6.49
9.37
84
24.62
Gross margin%
21.07
20.92
18.45
17.26
19.60
18.50
18.93
21.56
21.70
19.41
17.34
19.41
19.50
29
5.18
Operating margin%
4.79
2.78
3.24
6.07
4.54
5.84
4.93
5.09
2.68
3.19
25.53
4.93
4.66
55
2.09
Net margin%
4.46
5.96
3.17
1.42
3.49
3.17
3.73
2.55
3.91
4.98
25.58
3.73
3.61
47
6.369
P/E ratio (avg)x
31.49
31.12
30.55
30.84
30.63
29.44
29.84
26.98
28.49
30.76
25.28
29.44
30.59
62
35.54
EV/EBITx
64.62
71.23
71.90
73.70
84.65
88.47
87.81
99.91
111.5
115.8
11.55
99.91
86.23
44
13.78
FCF yield (avg)%
14.68
15.00
16.23
15.93
16.44
16.14
16.04
18.94
21.39
22.74
27.10
18.94
16.19
49
24.60
FCF margin%
10.23
9.03
7.67
9.15
10.85
13.35
16.34
17.12
14.29
13.28
3.50
14.29
12.07
12
1.428
FCF / Net incomex
2.044
2.273
2.378
2.527
2.424
2.407
2.633
2.564
2.863
3.225
0.880
2.633
2.476
95
23.11
ROIC%
10.44
10.41
10.76
10.36
8.39
11.04
13.40
14.09
12.99
15.81
9.59
13.40
10.90
5
17.65
Return on equity%
14.12
15.51
13.92
14.20
11.85
14.36
12.16
12.77
11.15
12.72
10.19
12.72
13.35
79
22.43
Return on assets%
11.41
11.32
10.50
8.79
8.78
8.02
9.46
9.22
10.35
9.19
8.91
9.22
9.34
62
0.44
EPS₺
0.65
0.72
0.71
0.81
0.86
0.94
0.94
0.92
1.11
1.18
0.45
6.55%
6.74%
—
19.59
EPS growth%
19.02
16.34
15.78
14.21
16.95
15.56
13.66
16.57
14.68
13.35
13.31
14.68
15.67
15
0.20
Bookvalue per sh₺
0.21
0.23
0.22
0.20
0.22
0.22
0.21
0.20
0.19
0.17
0.46
(4.32%)
(3.09%)
—
0.09
FCF per share₺
0.19
0.20
0.22
0.22
0.20
0.19
0.17
0.17
0.15
0.16
0.44
(3.63%)
(1.56%)
—
0.26
Dividend per sh₺
0.38
0.39
0.43
0.48
0.49
0.45
0.43
0.45
0.41
0.39
0.37
(4.40%)
0.41%
—
18.38
Div yield (avg)%
25.88
28.06
27.85
26.31
28.41
28.73
30.91
31.08
31.31
33.72
28.42
31.08
28.57
76
7.14
Payout ratio%
20.09
17.45
18.23
17.72
16.68
18.30
16.23
14.17
13.97
14.04
26.36
14.17
17.06
73
171.8
Shares (diluted)M
251.9
280.8
295.6
284.8
329.8
364.5
425.3
481.9
496.8
590.2
172.7
12.35%
9.06%
89
16.50
Buyback yield%
0.40
1.98
0.40
2.74
5.60
8.00
5.89
3.27
4.51
5.26
25.58
5.26
3.89
48
0.800
D/E ratiox
0.988
1.067
1.015
1.131
1.304
1.501
1.540
1.817
2.088
2.284
1.775
1.817
1.402
19
161.1
Enterprise value₺M
67.09
70.52
78.80
91.15
107.0
126.1
125.9
148.0
155.4
166.8
154.5
9.29%
11.55%
89
131.8
LT debt₺M
174.5
162.3
184.8
213.2
210.9
196.1
209.2
211.6
236.4
271.9
179.5
5.21%
5.22%
89
Revenue
₺270.5M
7.78%
1.00×
Cost of revenue
₺162.1M
8.06%
1.03×
Operating expenses
₺37.33M
6.81%
0.91×
Goodwill & intangibles
16.47%
Property and equipment
15.82%
Spread over hurdle
(24.42%)