526.1
Revenue₺M
438.2
455.7
469.0
502.1
526.1
545.6
576.2
605.0
624.3
670.6
585.8
4.97%
4.81%
14
22.82
Revenue growth%
26.99
24.67
23.26
24.31
26.41
26.80
27.34
24.38
21.85
19.93
21.79
24.38
24.52
65
15.09
Gross margin%
5.47
4.43
5.07
5.23
7.52
9.29
12.16
10.45
8.00
7.56
20.32
9.29
7.54
82
26.71
Operating margin%
22.82
20.40
22.90
25.61
28.57
30.74
28.34
30.05
28.99
28.47
11.65
28.99
28.41
48
9.78
Net margin%
9.73
11.82
12.64
12.17
13.50
12.85
14.21
16.83
14.02
15.42
27.75
14.21
13.17
13
27.48
P/E ratio (avg)x
39.54
44.03
44.11
41.08
42.79
42.35
42.79
41.06
40.98
37.68
15.17
41.06
41.71
94
8.208
EV/EBITx
21.65
22.55
23.84
24.52
25.37
27.77
26.26
26.78
27.20
28.58
23.15
27.20
25.82
94
25.28
FCF yield (avg)%
13.33
13.08
12.54
10.19
9.18
7.52
9.77
10.24
11.67
11.77
2.46
10.24
10.95
54
20.20
FCF margin%
16.59
19.37
18.47
18.08
19.40
22.36
24.98
27.58
28.01
29.35
17.10
27.58
20.88
12
1.635
FCF / Net incomex
1.316
1.266
1.168
1.261
1.217
1.355
1.254
1.147
1.144
1.239
1.687
1.239
1.247
93
25.68
ROIC%
11.90
14.04
12.42
10.70
8.36
10.52
8.02
9.98
10.91
11.67
26.20
10.52
10.80
53
3.87
Return on equity%
12.82
14.38
11.55
13.63
12.37
14.99
16.66
18.50
19.02
17.95
26.27
17.95
14.68
84
27.20
Return on assets%
20.94
22.67
20.22
19.66
21.14
19.62
19.14
20.47
23.29
22.77
22.69
20.47
20.70
32
1.30
EPS₺
1.14
1.30
1.21
1.21
1.30
1.25
1.17
1.21
1.31
1.41
1.35
1.66%
2.32%
—
14.93
EPS growth%
23.27
22.94
25.03
25.98
27.32
27.12
25.67
25.32
25.50
23.06
12.38
25.50
25.41
83
1.38
Bookvalue per sh₺
0.16
0.16
0.15
0.13
0.14
0.13
0.12
0.11
0.11
0.10
1.42
(6.35%)
(5.70%)
—
1.19
FCF per share₺
1.02
1.18
1.18
1.37
1.48
1.76
1.97
2.04
2.25
2.52
0.99
11.12%
9.87%
—
0.62
Dividend per sh₺
0.28
0.24
0.25
0.23
0.25
0.23
0.20
0.21
0.22
0.19
0.84
(4.69%)
(2.91%)
—
4.78
Div yield (avg)%
18.41
17.13
14.31
13.30
12.23
11.62
10.82
10.77
12.22
13.10
12.73
11.62
12.66
52
23.10
Payout ratio%
27.34
28.22
25.90
27.76
30.75
30.02
32.81
33.51
34.12
32.66
9.40
32.81
30.39
6
264.7
Shares (diluted)M
348.4
354.1
396.9
427.9
486.8
480.4
555.7
564.4
581.1
654.1
262.5
6.08%
7.74%
49
13.67
Buyback yield%
13.93
15.76
13.11
10.32
8.71
9.71
8.03
5.72
4.74
1.89
28.27
5.72
9.21
69
0.474
D/E ratiox
1.323
1.208
1.191
1.209
1.281
1.391
1.403
1.509
1.410
1.244
0.955
1.403
1.302
19
351.2
Enterprise value₺M
72.65
66.75
63.35
67.41
76.23
79.28
79.13
88.05
94.94
88.44
40.64
3.02%
3.37%
45
261.2
LT debt₺M
419.3
368.8
361.1
392.9
390.3
402.9
367.5
406.2
442.0
422.1
421.0
1.58%
0.37%
86
Revenue
₺670.6M
4.81%
1.00×
Cost of revenue
₺440.2M
4.84%
1.00×
Operating expenses
₺127.5M
4.60%
0.98×
Goodwill & intangibles
15.79%
Spread over hurdle
19.12%