396.6
Revenue₺M
377.4
392.4
405.5
420.6
447.6
458.2
485.5
499.7
517.7
534.8
422.7
3.62%
4.17%
17
6.04
Revenue growth%
21.56
20.23
19.98
21.13
18.34
19.98
17.02
18.28
19.78
21.72
29.55
19.78
19.98
46
13.46
Gross margin%
8.67
9.69
8.73
10.00
12.00
9.75
12.38
14.64
11.97
11.27
27.99
11.97
10.63
16
14.11
Operating margin%
24.73
24.12
24.43
22.62
24.09
21.44
21.92
20.51
22.78
23.81
21.09
21.92
23.29
71
4.26
Net margin%
12.95
15.46
13.21
11.16
13.51
14.62
16.13
15.68
15.37
17.56
29.62
15.68
15.00
68
28.63
P/E ratio (avg)x
24.37
23.24
26.07
27.88
31.22
33.31
31.25
28.02
30.20
28.65
32.39
30.20
28.33
9
34.76
EV/EBITx
10.59
12.08
12.88
14.73
13.95
13.21
12.36
12.37
11.78
12.42
19.27
12.37
12.40
35
12.29
FCF yield (avg)%
14.10
13.00
12.75
9.87
7.41
4.50
5.10
5.20
7.00
8.76
28.76
5.20
8.09
60
17.69
FCF margin%
7.70
8.57
5.95
5.08
2.47
1.50
0.40
1.27
3.25
2.63
22.29
1.50
2.94
30
1.282
FCF / Net incomex
0.493
0.545
0.549
0.519
0.508
0.574
0.582
0.613
0.683
0.723
1.192
0.613
0.562
56
4.06
ROIC%
11.47
8.90
6.36
7.59
8.98
11.08
8.91
9.04
10.47
10.78
5.97
10.47
9.01
26
23.96
Return on equity%
24.84
22.15
20.31
23.07
22.64
25.10
27.25
28.20
26.83
27.21
5.74
27.21
24.97
67
19.17
Return on assets%
2.91
1.42
2.31
2.14
0.89
1.24
4.14
4.82
5.39
7.72
28.85
4.82
2.61
20
0.92
EPS₺
1.91
2.06
2.42
2.69
3.00
3.16
3.18
3.28
3.56
4.22
0.96
7.07%
9.78%
—
3.95
EPS growth%
9.39
6.61
3.76
6.12
4.56
6.46
8.20
10.33
12.92
15.19
10.15
10.33
7.40
92
3.88
Bookvalue per sh₺
2.78
2.62
2.54
2.29
2.13
2.15
2.01
1.81
1.54
1.56
2.12
(6.09%)
(6.11%)
—
1.39
FCF per share₺
2.62
2.64
2.65
2.77
2.58
2.75
3.02
3.15
3.44
3.45
2.45
5.99%
3.51%
—
3.63
Dividend per sh₺
1.49
1.58
1.78
1.82
2.19
2.57
3.01
3.32
3.39
3.71
1.82
11.12%
9.37%
—
17.06
Div yield (avg)%
8.37
7.32
9.69
7.80
8.40
7.07
10.00
10.91
12.91
10.03
14.45
10.03
9.04
43
13.04
Payout ratio%
30.96
28.31
27.15
29.78
29.42
29.22
31.85
30.68
33.02
34.09
11.33
31.85
30.23
16
108.8
Shares (diluted)M
143.5
163.0
183.5
218.4
235.9
234.3
261.4
269.2
263.6
277.8
111.4
3.32%
7.83%
26
25.89
Buyback yield%
18.31
15.69
13.99
14.53
17.29
18.58
17.41
19.20
20.31
19.00
7.66
19.00
17.86
65
1.765
D/E ratiox
0.421
0.423
0.410
0.405
0.406
0.393
0.425
0.463
0.513
0.495
1.007
0.463
0.422
52
171.5
Enterprise value₺M
390.5
422.9
426.1
481.8
437.9
399.0
366.0
344.4
340.4
370.4
142.3
(3.29%)
(1.00%)
77
554.1
LT debt₺M
182.1
205.3
238.5
242.0
254.7
247.6
285.5
302.7
328.9
315.1
92.82
4.35%
5.12%
13
Revenue
₺534.8M
4.17%
1.00×
Cost of revenue
₺344.5M
4.16%
1.00×
Operating expenses
₺123.7M
3.79%
0.96×
Goodwill & intangibles
16.46%
Spread over hurdle
(15.75%)