1.277
Revenue₺B
1.013
1.100
1.183
1.290
1.418
1.529
1.658
1.790
1.917
2.047
1.367
7.61%
8.10%
70
12.93
Revenue growth%
24.90
26.33
25.64
27.73
29.39
31.85
30.66
30.32
28.09
29.27
16.51
30.32
28.68
28
21.23
Gross margin%
27.48
26.22
28.70
27.88
26.71
26.48
27.91
27.96
28.21
26.96
8.05
27.91
27.68
82
7.91
Operating margin%
20.77
20.51
17.75
14.99
13.20
12.31
11.28
8.54
7.53
8.86
19.26
8.86
12.75
60
7.91
Net margin%
7.63
8.76
7.95
5.61
4.98
3.11
5.90
4.78
3.59
2.62
8.42
3.59
5.29
41
24.31
P/E ratio (avg)x
21.49
24.09
25.98
25.55
26.04
28.03
31.49
32.46
33.53
32.99
15.88
32.46
27.03
70
12.24
EV/EBITx
22.97
22.01
23.56
26.42
27.20
27.15
29.20
27.16
26.02
30.04
11.56
27.16
26.79
88
26.69
FCF yield (avg)%
15.16
13.41
10.44
8.06
10.33
7.95
9.05
7.59
4.72
3.19
16.58
7.59
8.55
58
12.27
FCF margin%
18.52
17.83
19.34
19.01
20.01
22.31
23.14
22.16
23.81
24.85
25.19
23.14
21.08
72
1.386
FCF / Net incomex
1.560
1.654
1.729
1.931
1.909
2.084
2.380
2.381
2.455
2.726
0.832
2.381
2.007
86
11.21
ROIC%
10.61
9.57
7.22
6.31
6.99
7.53
6.50
6.24
7.67
5.56
25.43
6.50
7.10
45
14.36
Return on equity%
7.39
7.41
9.39
8.64
7.04
5.90
7.12
5.40
5.92
4.75
24.93
5.90
7.08
33
16.40
Return on assets%
23.03
23.09
24.86
22.80
24.77
25.18
27.89
28.22
26.18
25.77
17.86
26.18
25.02
19
2.44
EPS₺
3.28
3.10
3.43
3.78
3.98
4.07
4.54
5.05
5.13
4.92
2.71
4.30%
4.83%
—
2.93
EPS growth%
26.70
28.77
29.77
32.35
32.49
30.30
31.12
30.29
32.95
34.28
3.03
31.12
30.71
89
1.06
Bookvalue per sh₺
1.58
1.73
1.87
1.88
2.21
2.16
2.48
2.87
2.87
3.27
2.98
8.12%
8.59%
—
0.50
FCF per share₺
0.44
0.40
0.43
0.39
0.38
0.38
0.38
0.37
0.33
0.36
1.69
(0.84%)
(2.35%)
—
1.90
Dividend per sh₺
1.73
1.68
1.74
1.76
1.63
1.58
1.37
1.25
1.18
1.24
2.96
(5.34%)
(2.99%)
—
8.42
Div yield (avg)%
24.55
21.99
21.16
22.15
21.92
19.21
17.83
15.86
13.38
11.98
21.83
15.86
20.19
7
3.66
Payout ratio%
29.22
30.80
28.86
30.65
31.29
33.68
31.87
33.58
31.07
33.00
8.42
33.00
31.18
20
0.364
Shares (diluted)B
0.571
0.659
0.724
0.803
0.918
1.041
0.988
1.099
1.106
1.203
0.370
5.55%
9.11%
14
22.31
Buyback yield%
13.90
12.87
14.28
15.58
18.57
15.92
15.15
13.12
14.26
15.45
29.46
15.15
14.72
35
1.372
D/E ratiox
1.155
1.221
1.431
1.529
1.777
1.751
2.013
1.965
2.250
2.568
0.346
2.013
1.764
68
1.111
Enterprise value₺B
1.354
1.340
1.486
1.583
1.833
2.180
2.604
3.024
3.407
4.066
1.466
17.28%
11.48%
76
1,217
LT debt₺M
582.2
545.7
481.2
506.9
449.9
399.1
430.9
448.4
396.7
366.7
638.6
(4.01%)
(5.60%)
78
Revenue
₺2.047B
8.10%
1.00×
Cost of revenue
₺1.433B
8.27%
1.02×
Operating expenses
₺291.4M
7.56%
0.95×
Property and equipment
19.91%
Goodwill & intangibles
19.84%
Spread over hurdle
(27.23%)