261.9
Revenue₺M
188.9
206.8
226.0
240.2
255.3
278.5
298.2
319.4
340.5
357.7
287.3
6.98%
7.21%
35
22.92
Revenue growth%
22.25
22.28
19.48
19.70
18.05
18.48
16.41
18.65
19.61
22.40
28.26
18.65
19.55
41
6.19
Gross margin%
28.76
30.23
27.77
28.61
26.09
25.98
23.95
21.31
19.34
16.78
8.02
21.31
26.03
73
8.67
Operating margin%
20.72
19.21
21.62
21.85
19.65
21.22
19.77
21.36
21.44
22.32
8.82
21.36
21.29
93
26.98
Net margin%
9.03
8.46
11.41
9.96
11.53
12.89
12.81
9.87
7.97
10.87
22.80
10.87
10.42
15
14.35
P/E ratio (avg)x
31.16
33.02
29.13
25.32
22.96
24.70
22.24
23.62
23.12
20.16
13.66
23.12
24.16
26
33.20
EV/EBITx
39.59
38.08
39.60
36.60
33.86
29.55
31.60
33.35
34.08
29.97
14.15
31.60
33.97
94
25.02
FCF yield (avg)%
15.81
17.23
15.17
15.29
14.46
16.21
16.04
14.78
13.68
14.00
13.41
14.78
15.23
84
13.38
FCF margin%
10.79
12.74
13.76
13.27
13.27
14.92
17.43
18.84
18.22
19.05
10.49
18.22
14.34
21
1.621
FCF / Net incomex
0.541
0.513
0.549
0.515
0.527
0.533
0.555
0.566
0.555
0.521
1.284
0.555
0.537
60
26.51
ROIC%
18.58
17.98
16.64
17.48
17.84
18.09
15.65
17.57
16.58
14.33
7.95
16.58
17.53
87
29.91
Return on equity%
17.62
20.50
22.54
21.01
22.09
23.55
21.43
22.56
24.00
25.91
20.62
23.55
22.31
73
17.85
Return on assets%
34.37
31.69
28.76
26.60
25.79
24.09
25.37
23.96
24.63
25.00
24.05
24.63
25.58
50
0.45
EPS₺
0.99
0.95
0.94
0.89
0.92
1.06
1.22
1.27
1.22
1.31
0.49
7.32%
3.39%
—
21.39
EPS growth%
9.89
11.48
13.06
14.24
15.34
13.90
12.81
12.57
12.26
14.20
5.91
12.81
12.93
62
1.24
Bookvalue per sh₺
0.89
1.07
1.06
1.09
1.09
1.24
1.38
1.35
1.62
1.60
0.39
7.93%
7.26%
—
1.24
FCF per share₺
1.25
1.16
1.07
1.15
1.14
1.16
1.22
1.21
1.11
1.14
0.53
(0.13%)
(0.43%)
—
0.32
Dividend per sh₺
1.22
1.32
1.41
1.47
1.61
1.75
1.81
1.85
1.84
1.84
0.61
2.65%
5.51%
—
23.58
Div yield (avg)%
7.77
10.46
12.58
15.07
15.18
15.45
16.32
17.09
16.13
15.50
27.89
16.13
15.32
20
17.61
Payout ratio%
23.90
23.74
21.66
21.75
22.14
21.63
21.88
22.38
21.94
20.77
25.87
21.88
21.91
70
113.1
Shares (diluted)M
158.8
175.6
187.3
209.7
233.3
275.3
312.8
306.7
311.6
300.8
110.2
5.22%
8.38%
82
9.31
Buyback yield%
3.24
0.68
1.56
1.09
3.10
3.97
5.91
2.99
1.48
0.40
4.75
2.99
2.27
38
0.823
D/E ratiox
1.737
1.902
1.872
1.995
2.224
2.031
1.887
1.837
2.017
1.841
0.970
1.887
1.894
29
303.7
Enterprise value₺M
30.82
34.31
40.35
38.52
44.18
48.24
51.07
50.32
51.54
48.63
82.08
1.94%
6.05%
24
140.7
LT debt₺M
202.1
224.0
225.1
250.4
242.2
268.5
288.1
287.2
294.7
278.2
87.58
2.81%
2.45%
9
Revenue
₺357.7M
7.21%
1.00×
Cost of revenue
₺225.3M
7.37%
1.01×
Operating expenses
₺68.37M
6.25%
0.91×
Goodwill & intangibles
16.63%
Spread over hurdle
(8.97%)