3.650
Revenue₺B
2.434
2.595
2.847
3.079
3.365
3.589
3.919
4.190
4.581
5.027
3.870
8.36%
8.24%
18
17.13
Revenue growth%
18.51
16.49
19.27
16.39
15.31
15.53
17.35
17.03
19.34
17.10
5.55
17.10
17.06
57
27.06
Gross margin%
11.88
14.66
15.47
16.86
17.83
20.29
21.46
21.79
23.41
21.37
29.67
21.46
19.06
58
19.86
Operating margin%
10.07
9.32
11.81
12.77
15.03
15.07
16.96
17.32
14.65
14.98
25.21
15.07
14.82
28
27.30
Net margin%
1.15
0.40
3.36
3.38
4.80
3.68
6.22
3.41
0.64
3.06
22.50
3.41
3.37
7
32.54
P/E ratio (avg)x
13.93
12.48
12.19
11.42
10.12
9.038
9.109
9.844
8.625
8.845
31.31
9.038
9.981
12
11.56
EV/EBITx
36.89
38.33
45.33
51.13
60.60
63.27
70.76
71.70
75.27
75.53
16.34
71.70
61.93
36
4.71
FCF yield (avg)%
23.07
25.64
25.82
28.54
26.20
24.51
23.12
24.60
21.98
20.55
21.36
23.12
24.56
63
27.08
FCF margin%
16.15
16.45
15.83
13.54
13.65
11.97
12.63
13.03
10.61
12.63
3.47
12.63
13.29
45
1.376
FCF / Net incomex
1.505
1.656
1.692
1.888
1.976
2.125
2.312
2.258
2.441
2.301
1.580
2.301
2.051
58
17.92
ROIC%
35.48
34.25
31.56
31.29
31.00
30.22
32.70
32.92
34.87
34.48
6.31
32.92
32.81
36
9.34
Return on equity%
28.48
28.92
27.05
25.47
26.28
28.51
28.93
29.72
29.03
26.19
2.28
28.93
28.49
30
8.98
Return on assets%
0.56
0.40
1.60
2.06
3.79
3.21
5.50
7.23
5.42
8.03
9.05
5.50
3.50
10
4.98
EPS₺
16.40
19.16
22.81
24.46
27.05
31.34
34.87
39.69
46.04
54.73
5.12
15.14%
14.47%
—
27.74
EPS growth%
10.51
9.77
8.69
6.62
3.63
3.98
5.59
8.21
10.86
8.28
5.61
8.21
8.25
82
4.73
Bookvalue per sh₺
5.70
5.32
5.10
5.24
5.59
5.83
4.97
5.06
4.33
3.81
9.05
(7.40%)
(4.50%)
—
4.29
FCF per share₺
7.45
8.40
9.28
9.61
9.80
8.83
9.31
8.95
9.98
9.30
9.96
(1.05%)
1.79%
—
5.64
Dividend per sh₺
16.17
17.56
19.54
18.49
18.07
20.63
21.78
21.87
23.97
24.19
4.95
6.01%
4.39%
—
20.44
Div yield (avg)%
29.46
32.09
30.81
30.69
31.16
30.84
32.30
32.95
31.64
30.38
2.11
31.64
31.00
61
17.55
Payout ratio%
18.30
19.49
16.52
17.47
17.29
16.22
14.79
14.91
15.86
18.23
26.43
15.86
16.90
38
0.396
Shares (diluted)B
0.621
0.612
0.656
0.730
0.865
0.972
0.924
1.049
1.029
1.190
0.409
6.60%
6.97%
24
7.61
Buyback yield%
12.45
11.74
11.95
9.15
8.88
9.67
9.16
8.73
9.84
9.09
8.74
9.16
9.42
27
1.416
D/E ratiox
0.427
0.489
0.519
0.523
0.541
0.521
0.524
0.487
0.522
0.501
0.560
0.521
0.520
28
4.074
Enterprise value₺B
3.718
3.678
3.990
4.537
4.983
5.323
5.232
6.066
5.792
6.590
3.820
5.75%
6.41%
70
3.370
LT debt₺B
5.375
5.780
5.482
6.299
6.416
6.977
7.680
7.702
8.096
8.280
1.706
5.23%
5.65%
6
Revenue
₺5.027B
8.24%
1.00×
Cost of revenue
₺3.090B
8.19%
1.00×
Operating expenses
₺881.3M
8.22%
1.00×
Property and equipment
15.76%
Spread over hurdle
(6.79%)