13.37
Revenue₺B
10.49
11.44
12.30
13.53
14.94
16.40
17.76
19.07
20.41
22.30
14.16
8.34%
8.70%
52
28.15
Revenue growth%
23.91
22.66
23.20
25.69
26.97
27.74
25.54
28.51
31.10
31.66
2.79
28.51
26.33
17
11.62
Gross margin%
2.34
2.46
2.69
2.96
2.56
0.43
0.40
0.40
1.69
2.20
24.02
0.43
2.27
94
27.62
Operating margin%
22.58
22.53
23.27
24.34
26.81
29.12
29.87
26.90
23.99
26.00
16.13
26.90
25.17
64
27.17
Net margin%
15.03
17.62
14.82
13.14
11.42
13.87
14.66
12.50
14.44
15.14
15.26
14.44
14.55
10
7.108
P/E ratio (avg)x
21.27
23.77
26.65
24.68
23.90
25.55
24.70
27.21
25.92
29.21
28.19
25.92
25.13
57
28.02
EV/EBITx
8.385
8.247
7.994
7.927
8.112
7.926
7.341
6.562
5.759
5.857
6.273
6.562
7.927
91
14.11
FCF yield (avg)%
6.07
7.13
4.68
3.70
6.50
8.59
9.83
10.66
13.63
11.35
29.36
10.66
7.86
50
18.95
FCF margin%
1.66
0.40
0.40
0.40
2.40
2.01
0.40
2.59
1.62
1.14
7.61
1.62
1.38
13
1.702
FCF / Net incomex
1.716
1.960
2.294
2.234
2.433
2.727
3.163
3.468
3.802
4.147
1.422
3.468
2.580
64
28.08
ROIC%
8.95
6.23
7.77
5.40
6.98
6.43
4.95
4.55
4.31
5.82
10.17
4.95
6.02
94
29.92
Return on equity%
3.33
5.41
6.45
3.87
1.40
0.40
0.40
0.95
0.40
0.40
8.05
0.40
1.17
38
22.17
Return on assets%
9.76
8.62
6.07
7.85
9.89
7.19
5.29
2.58
5.02
4.05
27.66
5.02
6.63
8
9.70
EPS₺
20.74
22.73
24.92
26.09
27.77
28.08
30.19
32.69
35.74
36.47
10.05
5.61%
6.67%
—
6.29
EPS growth%
10.32
9.65
6.70
7.60
5.90
8.71
11.34
9.08
8.79
6.02
2.29
8.79
8.75
86
7.31
Bookvalue per sh₺
14.15
15.96
18.77
22.50
26.26
29.28
31.10
34.99
33.78
32.95
6.96
4.64%
10.80%
—
2.84
FCF per share₺
19.44
21.96
20.39
21.41
21.79
20.35
23.12
21.90
24.78
26.47
3.42
3.97%
3.23%
—
10.83
Dividend per sh₺
14.04
14.11
14.14
13.42
13.42
13.74
13.18
12.27
12.94
13.38
11.54
(0.05%)
(0.17%)
—
29.80
Div yield (avg)%
32.17
29.65
26.86
26.32
25.64
25.14
23.52
22.47
21.84
21.38
21.87
22.47
25.39
37
4.26
Payout ratio%
15.45
17.85
17.33
18.31
17.16
19.06
21.58
21.17
21.44
19.23
7.83
21.17
18.69
38
0.659
Shares (diluted)B
0.972
0.919
1.071
1.171
1.335
1.287
1.487
1.443
1.471
1.504
0.679
2.41%
5.98%
29
26.73
Buyback yield%
14.90
17.74
20.02
17.95
16.54
19.15
20.50
19.00
17.91
16.77
21.88
19.00
17.93
54
1.499
D/E ratiox
1.726
1.984
2.187
2.543
3.049
3.262
3.690
4.428
5.120
5.488
1.178
4.428
3.155
84
19.41
Enterprise value₺B
24.05
27.80
29.35
29.23
31.50
29.57
31.22
29.16
32.46
30.46
1.270
(0.67%)
3.39%
11
14.04
LT debt₺B
6.062
6.586
6.850
6.393
6.795
7.051
7.256
7.706
8.709
8.848
21.50
5.42%
3.48%
77
Revenue
₺22.30B
8.70%
1.00×
Cost of revenue
₺13.82B
8.70%
1.00×
Operating expenses
₺5.296B
8.88%
1.02×
Goodwill & intangibles
18.51%
Spread over hurdle
(27.77%)