141.9
Revenue₺M
220.1
239.0
253.4
276.6
297.0
321.4
338.3
355.8
383.1
406.0
157.2
6.45%
7.11%
31
29.11
Revenue growth%
31.25
29.08
27.63
29.44
32.38
33.89
34.92
37.32
37.97
38.73
23.97
37.32
33.13
66
24.73
Gross margin%
2.17
0.40
0.40
0.40
1.41
1.04
0.40
0.40
0.40
3.21
21.62
0.40
0.40
91
6.64
Operating margin%
11.24
12.75
11.96
13.36
12.06
14.92
12.79
15.68
16.76
16.69
23.25
15.68
13.08
59
22.14
Net margin%
7.86
5.40
7.37
10.30
11.67
13.59
15.23
15.65
15.90
14.28
22.58
15.23
12.63
56
21.18
P/E ratio (avg)x
10.63
12.04
12.45
12.86
14.56
14.86
15.09
14.34
13.78
13.95
28.70
14.34
13.87
84
16.06
EV/EBITx
36.88
39.36
39.50
46.55
55.34
55.53
61.59
66.23
64.99
72.85
15.43
64.99
55.44
91
11.46
FCF yield (avg)%
12.72
12.92
11.68
11.69
14.37
16.65
15.56
14.78
14.56
14.94
6.09
14.94
14.47
63
5.68
FCF margin%
24.35
22.08
22.57
22.76
20.52
17.93
17.74
17.49
15.81
12.99
17.63
17.49
19.22
41
1.341
FCF / Net incomex
1.076
1.059
1.240
1.261
1.245
1.289
1.287
1.299
1.430
1.390
1.672
1.299
1.274
30
12.41
ROIC%
24.61
23.00
24.00
23.02
24.95
22.60
21.62
21.94
21.74
21.11
12.22
21.74
22.80
12
25.21
Return on equity%
16.58
16.41
15.08
16.63
18.83
16.84
17.14
19.13
21.31
19.65
29.33
19.13
16.99
88
21.71
Return on assets%
19.25
19.01
18.97
21.74
20.08
22.42
21.91
20.39
21.48
21.32
12.13
21.48
20.85
87
12.90
EPS₺
7.92
8.30
8.82
7.62
7.87
8.46
8.47
9.07
8.84
8.75
13.45
2.14%
0.18%
—
5.70
EPS growth%
26.39
27.89
28.88
28.56
28.75
27.69
29.92
29.71
28.50
25.55
29.29
28.50
28.53
28
9.23
Bookvalue per sh₺
10.08
10.80
11.29
11.20
10.05
10.53
11.73
11.57
11.44
10.88
11.01
1.59%
1.62%
—
13.21
FCF per share₺
4.15
4.50
5.01
4.86
5.39
6.08
5.77
6.66
7.74
7.35
8.01
6.41%
5.79%
—
11.37
Dividend per sh₺
15.28
15.23
14.58
14.53
14.37
16.34
17.49
17.77
16.91
17.13
8.44
3.57%
1.27%
—
17.85
Div yield (avg)%
3.12
2.11
1.18
3.27
3.27
1.16
1.49
1.66
1.84
0.40
22.16
1.49
1.75
72
26.88
Payout ratio%
14.69
14.71
15.48
16.36
16.09
18.27
19.72
19.81
21.71
23.73
7.95
19.81
17.32
68
24.49
Shares (diluted)M
27.30
27.90
28.74
29.87
30.00
29.00
33.55
33.43
32.78
31.34
25.59
0.87%
1.45%
55
29.10
Buyback yield%
21.74
20.41
23.06
23.04
20.55
20.71
18.92
21.39
18.42
19.97
22.17
19.97
20.63
41
0.712
D/E ratiox
0.274
0.262
0.267
0.267
0.233
0.240
0.229
0.250
0.255
0.226
0.270
0.240
0.253
24
43.79
Enterprise value₺M
311.4
365.9
423.0
425.5
476.3
559.4
566.9
545.5
611.7
698.0
94.78
7.94%
8.33%
12
194.1
LT debt₺M
319.0
331.3
335.2
364.4
382.4
416.5
483.5
555.2
566.8
595.9
142.5
9.28%
6.46%
12
Revenue
₺406.0M
7.11%
1.00×
Cost of revenue
₺215.6M
7.46%
1.03×
Operating expenses
₺72.81M
6.40%
0.94×
Cash and investments
16.54%
Spread over hurdle
(8.23%)