654.0
Revenue₺M
495.0
529.1
554.9
584.7
620.2
672.0
714.4
764.1
827.8
872.3
722.7
7.06%
6.36%
30
21.98
Revenue growth%
15.43
16.93
16.59
15.98
17.04
16.64
15.01
16.30
18.53
20.63
28.22
16.64
16.62
54
28.38
Gross margin%
3.23
0.40
0.40
0.40
2.92
0.40
0.40
0.40
0.72
2.21
4.99
0.40
0.40
52
7.11
Operating margin%
22.00
23.13
22.91
23.07
21.57
24.01
26.55
26.45
25.60
26.23
6.05
26.23
23.57
53
8.04
Net margin%
3.98
5.98
7.64
6.12
4.02
3.75
5.30
4.66
2.99
1.12
29.11
3.75
4.34
60
29.01
P/E ratio (avg)x
27.32
26.73
28.95
32.17
32.82
33.34
39.95
44.20
45.37
46.14
15.42
44.20
33.08
23
7.646
EV/EBITx
15.62
15.81
16.51
17.05
17.99
16.45
15.78
17.23
15.42
14.55
6.693
15.78
16.13
34
8.32
FCF yield (avg)%
19.92
17.31
20.27
21.31
18.77
17.06
16.17
13.53
15.66
14.90
7.82
15.66
17.18
48
3.92
FCF margin%
34.75
34.29
36.70
33.73
32.42
31.00
29.88
32.58
33.33
35.84
20.94
32.58
33.53
53
0.324
FCF / Net incomex
0.546
0.578
0.687
0.706
0.720
0.843
0.978
0.975
1.016
1.102
1.605
0.978
0.782
88
14.82
ROIC%
9.18
8.87
10.80
10.06
11.89
12.55
10.64
13.19
14.22
15.78
15.37
13.19
11.35
15
20.41
Return on equity%
7.54
8.43
6.84
4.46
2.56
2.79
3.24
3.91
3.73
1.58
14.14
3.24
3.82
54
11.25
Return on assets%
20.15
18.01
16.85
17.93
20.85
23.50
21.97
19.20
21.81
19.55
16.52
21.81
19.85
73
0.11
EPS₺
0.37
0.40
0.43
0.41
0.40
0.42
0.42
0.39
0.37
0.36
0.11
(1.98%)
(0.68%)
—
7.88
EPS growth%
26.89
25.25
25.66
26.87
25.81
26.04
28.77
29.36
28.99
27.05
21.75
28.77
26.88
78
0.39
Bookvalue per sh₺
0.39
0.43
0.45
0.47
0.56
0.54
0.58
0.57
0.66
0.76
0.10
6.17%
6.78%
—
0.50
FCF per share₺
0.51
0.48
0.45
0.43
0.49
0.51
0.55
0.50
0.52
0.55
0.23
2.31%
1.12%
—
0.28
Dividend per sh₺
0.15
0.16
0.15
0.15
0.14
0.13
0.12
0.14
0.12
0.12
0.32
(3.01%)
(3.33%)
—
5.76
Div yield (avg)%
13.01
15.88
14.70
12.45
12.40
14.30
13.36
16.34
16.74
19.31
27.99
16.34
14.50
39
18.38
Payout ratio%
9.00
9.85
12.73
12.28
12.56
14.32
16.72
17.82
20.03
20.69
7.47
17.82
13.52
38
505.8
Shares (diluted)M
618.6
613.8
563.5
529.8
555.2
554.4
577.8
579.8
611.8
576.2
491.6
0.75%
(1.06%)
92
9.44
Buyback yield%
16.43
17.03
15.04
17.52
19.65
18.47
17.86
16.77
19.32
18.30
2.76
18.30
17.69
92
1.083
D/E ratiox
1.321
1.419
1.609
1.774
1.616
1.466
1.353
1.468
1.451
1.343
0.959
1.451
1.459
42
460.2
Enterprise value₺M
715.9
678.5
680.7
658.3
665.6
671.2
645.8
623.4
691.7
720.9
459.2
1.61%
1.69%
26
270.0
LT debt₺M
272.1
306.2
309.2
287.1
290.9
291.6
328.7
344.1
328.5
351.7
442.5
3.87%
3.61%
33
Revenue
₺872.3M
6.36%
1.00×
Cost of revenue
₺461.3M
6.45%
1.01×
Operating expenses
₺102.3M
5.70%
0.94×
Cash and investments
15.84%
Spread over hurdle
(15.25%)