428.0
Revenue₺M
389.2
426.8
456.6
485.6
518.0
556.1
600.0
645.5
688.5
761.7
451.7
8.02%
7.84%
17
8.47
Revenue growth%
27.73
28.94
28.03
29.66
29.80
27.01
28.29
28.56
25.82
26.07
25.18
27.01
28.16
5
5.41
Gross margin%
19.05
21.91
20.93
23.02
21.69
20.55
21.76
21.48
18.54
19.98
20.57
20.55
21.20
41
14.72
Operating margin%
28.73
29.00
28.98
30.37
31.14
32.84
31.74
30.26
31.84
29.00
26.23
31.74
30.32
62
11.63
Net margin%
3.16
1.10
0.75
0.40
1.69
0.96
1.74
3.02
0.40
2.37
12.68
1.74
1.40
45
25.62
P/E ratio (avg)x
12.46
13.11
14.48
15.53
15.80
16.13
15.29
16.48
18.07
17.11
22.16
16.48
15.67
44
14.44
EV/EBITx
33.04
34.86
40.55
46.25
50.29
52.44
54.28
57.09
53.91
50.71
37.18
53.91
50.50
6
14.49
FCF yield (avg)%
23.62
25.27
22.51
22.42
20.69
22.32
24.74
24.98
24.55
22.66
10.44
24.55
23.14
77
23.31
FCF margin%
27.33
24.53
27.47
25.55
25.56
24.70
26.58
29.21
29.04
27.09
3.45
27.09
26.84
61
0.370
FCF / Net incomex
0.159
0.150
0.145
0.129
0.136
0.137
0.149
0.134
0.127
0.122
0.311
0.134
0.137
9
20.54
ROIC%
6.68
3.69
0.90
1.89
2.96
4.16
1.56
0.40
2.25
3.75
8.24
2.25
2.60
78
15.16
Return on equity%
29.75
29.05
30.90
29.18
30.15
32.62
35.46
34.29
32.08
32.87
12.37
32.87
31.49
33
27.68
Return on assets%
24.81
25.24
28.00
26.01
23.89
25.34
24.47
26.40
25.77
23.34
18.46
25.34
25.29
24
11.92
EPS₺
2.88
3.29
3.77
3.90
4.56
5.29
6.01
6.54
6.56
7.01
12.39
8.97%
10.00%
—
8.38
EPS growth%
22.08
19.46
22.37
21.73
23.84
25.50
27.41
25.11
27.67
29.39
12.39
27.41
24.48
82
2.15
Bookvalue per sh₺
19.19
18.91
20.89
24.69
26.65
30.38
33.15
39.16
43.09
42.95
1.79
10.02%
9.56%
—
5.43
FCF per share₺
13.37
12.53
12.41
14.12
15.89
16.77
15.98
14.82
13.76
15.36
4.60
(0.68%)
1.98%
—
12.44
Dividend per sh₺
2.28
2.62
2.70
2.88
3.09
3.05
3.32
3.29
3.75
4.30
6.79
6.81%
7.60%
—
13.59
Div yield (avg)%
13.43
13.02
13.46
13.67
15.55
16.02
16.79
16.14
16.88
15.43
20.48
16.14
15.49
48
3.46
Payout ratio%
5.04
7.70
10.36
9.62
10.92
11.02
8.04
7.89
7.20
9.06
13.59
8.04
8.55
54
38.44
Shares (diluted)M
52.97
57.08
57.28
60.40
61.45
58.41
61.27
56.80
54.44
57.77
38.96
(1.23%)
2.20%
8
13.86
Buyback yield%
10.13
8.94
6.88
9.72
8.26
9.41
7.36
8.41
9.01
11.05
13.11
9.01
8.97
54
0.659
D/E ratiox
1.117
1.059
0.989
0.898
0.894
0.875
0.944
1.002
1.021
0.922
1.369
0.944
0.967
45
503.4
Enterprise value₺M
400.0
400.2
415.8
406.0
350.8
333.8
302.9
290.8
274.0
262.7
765.5
(5.62%)
(5.29%)
64
0.645
LT debt₺B
1.163
1.282
1.359
1.374
1.415
1.401
1.633
1.817
1.813
1.840
0.197
5.39%
6.30%
73
Revenue
₺761.7M
7.84%
1.00×
Cost of revenue
₺411.7M
7.97%
1.01×
Operating expenses
₺140.0M
8.01%
1.02×
Goodwill & intangibles
15.45%
Spread over hurdle
(25.87%)