1.694
Revenue₺B
1.380
1.487
1.610
1.721
1.889
2.033
2.235
2.379
2.589
2.797
1.866
8.17%
8.04%
45
28.60
Revenue growth%
5.33
2.96
2.28
4.60
4.24
6.80
9.16
10.70
9.79
10.71
15.59
9.79
6.07
75
23.47
Gross margin%
14.43
14.18
14.35
13.68
11.60
11.12
10.32
7.84
7.38
5.97
22.49
7.84
11.36
87
3.98
Operating margin%
5.79
4.46
7.04
9.96
7.72
7.39
4.69
4.46
5.72
4.59
25.27
4.69
5.75
13
5.59
Net margin%
26.04
24.94
25.92
27.48
25.60
28.44
25.91
28.43
26.31
28.58
3.61
28.43
26.18
26
18.21
P/E ratio (avg)x
50.10
55.44
60.95
72.98
86.34
85.12
87.59
99.45
113.5
136.3
7.472
99.45
85.73
55
17.48
EV/EBITx
24.59
25.57
26.57
29.94
32.51
36.19
36.11
38.03
42.30
42.56
17.61
38.03
34.31
77
20.10
FCF yield (avg)%
8.40
5.55
6.63
4.72
5.68
7.83
5.04
2.62
1.65
0.40
3.82
2.62
5.29
95
11.20
FCF margin%
24.53
25.33
26.54
23.95
21.10
22.55
22.55
25.01
27.19
24.51
4.13
24.51
24.52
93
0.127
FCF / Net incomex
0.236
0.268
0.253
0.247
0.274
0.293
0.311
0.291
0.327
0.318
1.177
0.311
0.282
7
27.38
ROIC%
22.74
19.92
17.42
19.27
19.97
17.56
17.36
19.04
16.31
13.68
17.06
17.36
18.30
65
22.17
Return on equity%
8.47
10.49
11.15
13.41
14.11
15.26
16.19
15.53
16.18
15.67
21.67
15.67
14.68
6
21.61
Return on assets%
13.90
16.53
16.07
18.79
20.82
22.50
21.13
22.02
20.77
20.86
5.13
21.13
20.79
32
1.95
EPS₺
1.99
2.06
1.81
1.67
1.59
1.48
1.47
1.61
1.41
1.49
2.06
(1.27%)
(2.45%)
—
9.00
EPS growth%
2.60
2.03
3.85
1.32
0.40
1.25
0.43
2.33
4.51
6.73
16.75
2.33
2.18
35
1.74
Bookvalue per sh₺
1.76
1.99
1.89
2.02
2.14
2.31
2.17
2.31
2.33
2.22
0.46
0.71%
3.74%
—
0.75
FCF per share₺
1.50
1.61
1.74
1.89
1.88
2.05
2.19
2.14
2.28
2.55
0.78
6.23%
5.50%
—
2.28
Dividend per sh₺
0.56
0.54
0.53
0.53
0.54
0.58
0.59
0.51
0.48
0.48
1.24
(2.03%)
(1.58%)
—
13.52
Div yield (avg)%
21.30
23.60
22.16
19.16
18.58
19.22
17.35
15.93
16.98
15.40
8.97
16.98
18.87
73
2.58
Payout ratio%
22.97
20.40
19.32
16.95
14.72
13.25
11.82
13.07
15.30
15.64
13.67
13.25
15.47
12
388.5
Shares (diluted)M
473.2
467.6
512.4
482.2
556.5
580.8
574.0
630.2
663.0
619.6
402.6
2.17%
4.15%
59
18.09
Buyback yield%
18.90
16.18
16.99
18.35
16.47
18.29
18.71
21.11
23.35
26.27
11.85
21.11
18.53
26
1.125
D/E ratiox
1.303
1.300
1.360
1.491
1.341
1.199
1.304
1.185
1.203
1.051
1.330
1.199
1.301
29
1.526
Enterprise value₺B
1.874
2.004
2.038
2.137
1.995
2.178
2.206
2.012
1.946
1.831
1.830
(1.70%)
(1.06%)
48
0.631
LT debt₺B
2.691
2.981
3.170
3.703
3.623
3.918
3.822
3.660
3.952
4.063
1.051
2.32%
5.60%
84
Revenue
₺2.797B
8.04%
1.00×
Cost of revenue
₺1.495B
8.38%
1.03×
Operating expenses
₺503.8M
7.61%
0.96×
Property and equipment
23.69%
Cash and investments
16.64%
Goodwill & intangibles
15.65%
Spread over hurdle
(12.42%)