488.1
Revenue₺M
520.1
553.9
593.9
637.7
676.6
722.5
776.9
806.1
847.9
910.7
538.1
6.13%
6.25%
91
3.84
Revenue growth%
20.66
21.12
22.62
24.15
26.80
24.87
22.44
20.06
21.85
22.63
8.00
22.44
22.53
10
15.92
Gross margin%
5.14
7.91
6.76
6.09
4.93
3.55
1.31
0.40
0.40
1.82
8.22
1.31
4.24
48
29.37
Operating margin%
20.00
17.74
14.75
13.58
16.20
17.56
20.18
20.02
17.38
19.43
27.78
19.43
17.65
93
12.47
Net margin%
19.97
17.19
17.84
20.08
17.10
19.19
17.79
19.18
21.43
23.42
10.51
19.19
19.18
72
8.134
P/E ratio (avg)x
31.44
33.23
35.88
40.80
43.40
50.91
56.62
59.29
63.64
74.91
14.01
59.29
47.16
75
7.513
EV/EBITx
11.68
11.88
12.04
13.25
13.21
12.53
11.32
11.32
11.59
11.82
29.37
11.59
11.85
15
5.42
FCF yield (avg)%
22.34
20.33
20.49
18.97
19.80
19.86
19.54
20.65
20.10
18.41
12.72
19.86
19.98
87
26.79
FCF margin%
17.94
19.06
20.51
20.05
20.60
22.87
25.33
25.47
23.06
21.23
28.70
23.06
20.92
44
1.296
FCF / Net incomex
1.855
1.846
2.043
2.045
2.036
2.183
2.314
2.618
2.561
2.652
0.724
2.561
2.114
37
27.91
ROIC%
19.31
17.88
18.33
17.56
17.24
19.28
19.36
20.57
20.99
23.90
10.19
20.57
19.29
25
3.76
Return on equity%
8.12
6.50
5.21
6.62
7.70
6.91
4.79
2.12
0.40
0.40
4.41
2.12
5.85
47
26.75
Return on assets%
10.21
10.95
9.30
11.58
13.47
13.12
10.53
10.33
9.89
8.29
9.26
10.33
10.43
91
1.76
EPS₺
4.48
4.92
5.49
6.06
6.17
7.25
8.02
8.73
9.02
9.43
1.96
8.84%
7.99%
—
3.14
EPS growth%
3.46
4.65
4.09
3.54
1.12
0.40
0.40
0.60
0.40
0.40
28.48
0.40
0.86
15
1.51
Bookvalue per sh₺
0.84
0.83
0.78
0.69
0.73
0.73
0.80
0.80
0.75
0.66
1.08
(2.19%)
(2.30%)
—
0.70
FCF per share₺
2.69
2.80
3.10
3.57
3.92
4.43
4.60
4.50
5.13
5.37
1.02
6.50%
7.68%
—
2.17
Dividend per sh₺
0.98
1.13
1.24
1.18
1.36
1.41
1.55
1.75
1.77
1.64
1.73
3.84%
4.77%
—
19.19
Div yield (avg)%
30.04
29.46
29.72
27.21
28.26
30.08
30.45
28.77
30.18
30.79
25.65
30.18
29.88
69
28.24
Payout ratio%
8.51
6.84
4.75
5.20
7.85
8.71
6.19
7.38
7.96
8.97
6.92
7.96
7.61
13
167.5
Shares (diluted)M
174.9
176.7
179.8
166.0
153.5
153.3
142.5
144.1
126.9
134.2
164.7
(2.66%)
(2.64%)
12
15.50
Buyback yield%
3.57
1.02
0.40
3.09
3.03
4.01
6.78
8.53
7.25
5.50
18.66
6.78
3.79
12
1.483
D/E ratiox
1.156
1.315
1.227
1.133
1.094
1.022
0.987
1.012
0.963
1.093
1.322
1.012
1.093
31
864.4
Enterprise value₺M
595.4
643.5
700.3
776.4
763.5
776.0
724.6
744.1
730.4
768.6
850.2
0.13%
3.71%
71
910.9
LT debt₺M
342.9
389.3
435.6
496.1
509.1
541.8
524.8
603.6
614.9
641.7
400.0
4.74%
7.64%
62
Revenue
₺910.7M
6.25%
1.00×
Cost of revenue
₺586.9M
5.89%
0.97×
Operating expenses
₺123.0M
6.69%
1.04×
Property and equipment
17.05%
Goodwill & intangibles
16.01%
Spread over hurdle
(24.62%)