160.1
Revenue₺M
216.2
240.0
266.8
296.2
324.7
352.3
375.9
409.4
444.6
477.3
178.4
8.00%
9.31%
23
24.55
Revenue growth%
11.14
13.05
12.02
14.33
13.17
14.70
12.38
13.07
10.41
11.55
19.85
12.38
12.72
79
12.15
Gross margin%
12.84
13.32
15.60
14.81
14.97
11.99
12.68
14.61
15.03
16.50
13.58
14.61
14.71
15
16.85
Operating margin%
7.14
8.28
9.17
6.87
4.51
3.54
2.30
1.50
0.40
0.40
20.04
1.50
4.02
14
20.17
Net margin%
11.11
10.35
9.88
6.99
5.04
7.25
8.94
7.51
8.62
8.72
21.67
8.62
8.67
89
36.82
P/E ratio (avg)x
33.44
36.38
37.53
36.26
40.85
42.23
44.10
44.40
51.93
51.18
32.21
44.40
41.54
79
11.63
EV/EBITx
19.96
18.28
17.47
17.35
17.68
19.72
21.50
22.67
21.19
20.99
26.52
21.19
19.84
91
22.81
FCF yield (avg)%
15.44
15.27
14.06
11.51
12.12
12.90
14.64
15.89
14.71
12.11
27.26
14.64
14.35
94
5.09
FCF margin%
29.26
26.70
27.58
29.93
27.56
27.67
28.25
29.78
30.38
30.65
15.10
29.78
28.76
11
0.992
FCF / Net incomex
0.720
0.738
0.796
0.873
0.856
0.995
1.001
1.185
1.253
1.458
0.330
1.185
0.934
23
26.42
ROIC%
25.68
26.66
26.94
25.33
24.86
24.76
23.55
24.33
21.37
18.51
21.03
23.55
24.81
8
4.87
Return on equity%
28.95
30.14
32.61
30.89
30.57
30.57
28.15
30.88
28.67
31.57
23.53
30.57
30.57
56
25.86
Return on assets%
27.42
26.55
26.91
26.04
23.22
23.38
23.36
24.05
25.76
22.85
27.83
23.38
24.91
49
1.49
EPS₺
1.64
1.66
1.83
1.95
2.13
2.06
1.83
1.62
1.77
1.56
1.64
(6.08%)
(1.86%)
—
3.26
EPS growth%
0.40
0.40
0.40
2.16
0.40
0.40
3.16
2.39
1.60
0.40
2.43
1.60
0.40
48
0.60
Bookvalue per sh₺
0.58
0.51
0.55
0.54
0.51
0.56
0.61
0.57
0.57
0.60
1.67
3.47%
0.80%
—
0.93
FCF per share₺
1.79
1.95
2.13
2.27
2.36
2.43
2.51
2.57
2.47
2.27
1.20
(0.73%)
3.15%
—
1.67
Dividend per sh₺
2.09
2.25
2.24
2.21
2.29
2.15
2.22
2.29
2.63
2.98
0.36
5.41%
4.09%
—
13.83
Div yield (avg)%
4.81
7.58
6.93
8.65
11.27
9.84
7.77
5.21
8.00
7.34
6.43
7.77
7.67
31
18.66
Payout ratio%
24.69
21.82
19.90
18.46
19.41
17.56
17.83
15.16
14.37
16.32
5.56
16.32
18.14
21
207.7
Shares (diluted)M
239.1
224.2
233.1
259.2
270.9
296.9
301.2
290.9
268.2
265.0
213.1
(0.44%)
0.90%
44
14.16
Buyback yield%
36.00
38.66
37.44
36.79
37.84
39.80
42.79
42.48
42.54
43.26
20.43
42.54
39.23
28
0.130
D/E ratiox
0.803
0.793
0.873
0.992
1.124
1.067
0.993
1.149
1.066
0.996
1.197
1.066
0.994
52
118.8
Enterprise value₺M
142.9
146.6
137.1
127.5
144.2
156.4
163.1
176.6
161.8
157.4
170.0
1.77%
2.12%
86
244.7
LT debt₺M
234.9
236.6
259.2
259.0
263.5
292.6
323.1
357.1
339.8
389.2
60.36
8.12%
6.86%
56
Revenue
₺477.3M
9.31%
1.00×
Cost of revenue
₺273.6M
9.50%
1.02×
Operating expenses
₺113.6M
9.09%
0.98×
Goodwill & intangibles
16.22%
Property and equipment
15.67%
Spread over hurdle
(21.12%)