3.051
Revenue₺B
1.342
1.492
1.646
1.803
1.924
2.125
2.260
2.405
2.630
2.806
3.326
7.84%
8.77%
15
17.62
Revenue growth%
19.21
18.42
18.56
18.72
19.49
19.02
16.27
15.88
15.37
14.55
25.57
15.88
18.49
68
7.51
Gross margin%
2.03
0.40
0.40
1.15
3.93
6.70
4.53
5.77
7.69
6.00
6.20
6.00
4.23
89
4.03
Operating margin%
19.01
17.87
15.51
13.59
12.41
11.90
11.58
11.50
11.65
11.67
24.95
11.65
12.15
66
29.43
Net margin%
7.88
7.38
5.50
4.25
2.25
0.61
0.40
2.17
0.90
3.11
14.07
0.90
2.68
39
19.36
P/E ratio (avg)x
33.75
38.66
45.62
44.73
42.72
48.62
50.30
53.18
52.24
53.42
36.20
52.24
47.12
32
14.52
EV/EBITx
19.94
20.95
23.10
22.85
24.41
23.17
21.63
19.43
19.48
20.18
21.28
20.18
21.29
16
4.92
FCF yield (avg)%
19.57
17.06
15.22
18.08
17.79
16.94
19.21
20.61
17.73
16.76
18.22
17.73
17.76
21
26.09
FCF margin%
28.29
28.40
27.76
28.77
26.06
24.35
21.53
21.93
22.33
22.63
11.04
22.33
25.20
8
0.680
FCF / Net incomex
1.394
1.398
1.419
1.404
1.577
1.690
1.702
1.681
1.908
1.821
1.738
1.702
1.629
86
8.11
ROIC%
9.38
9.14
6.51
5.98
8.94
9.09
11.30
13.85
14.17
12.90
27.69
12.90
9.26
53
3.73
Return on equity%
2.41
0.40
0.93
3.63
4.27
2.94
2.44
0.40
0.99
2.67
15.22
2.44
2.42
57
2.97
Return on assets%
3.83
2.53
2.11
0.48
2.31
0.40
0.40
2.56
0.48
2.53
27.66
0.48
2.21
17
18.33
EPS₺
26.59
30.01
32.51
37.29
43.46
47.20
47.30
46.99
50.86
50.11
19.14
2.89%
8.35%
—
2.70
EPS growth%
17.71
15.21
12.84
12.38
12.79
11.45
13.72
10.92
10.41
9.64
5.17
10.92
12.58
15
17.53
Bookvalue per sh₺
18.83
16.50
17.46
16.19
15.66
16.38
15.59
15.05
14.30
14.09
18.86
(2.09%)
(2.47%)
—
12.29
FCF per share₺
38.51
45.76
54.42
52.50
62.20
60.49
65.80
70.70
71.23
71.42
8.23
2.80%
7.61%
—
17.16
Dividend per sh₺
5.31
4.83
4.52
3.96
3.57
3.35
3.51
3.45
3.08
3.19
19.07
(2.21%)
(6.48%)
—
11.23
Div yield (avg)%
23.80
26.49
26.77
29.16
28.69
31.53
31.98
31.62
32.78
33.82
14.63
31.98
30.34
54
4.16
Payout ratio%
15.84
13.91
15.28
17.82
18.38
20.67
20.52
18.44
18.64
15.77
23.15
18.64
18.10
24
102.5
Shares (diluted)M
111.3
109.5
111.4
123.2
123.8
117.0
117.5
118.7
128.2
131.0
99.90
1.13%
3.01%
25
20.18
Buyback yield%
0.40
1.84
3.65
5.10
4.90
2.69
1.42
0.40
0.40
0.40
14.34
0.40
1.63
49
0.649
D/E ratiox
0.529
0.537
0.594
0.612
0.687
0.737
0.725
0.780
0.766
0.726
0.548
0.737
0.706
6
2.671
Enterprise value₺B
2.132
2.372
2.694
2.769
2.647
3.056
3.397
3.903
3.811
4.285
0.503
10.11%
6.87%
85
2.172
LT debt₺B
3.228
3.538
3.373
3.324
3.335
3.214
2.928
2.898
2.709
2.790
0.171
(3.50%)
(1.88%)
32
Revenue
₺2.806B
8.77%
1.00×
Cost of revenue
₺1.867B
8.46%
0.97×
Operating expenses
₺333.4M
10.50%
1.17×
Goodwill & intangibles
19.50%
Spread over hurdle
(18.56%)