2.903
Revenue₺B
1.313
1.405
1.486
1.564
1.649
1.727
1.885
1.999
2.137
2.268
2.989
6.58%
6.38%
65
17.33
Revenue growth%
20.19
18.47
21.46
23.88
22.99
25.85
25.22
25.70
28.57
28.87
24.98
25.85
24.55
41
19.87
Gross margin%
33.12
35.49
36.49
33.98
31.50
30.65
33.40
31.28
33.38
31.90
17.87
31.90
33.25
53
13.04
Operating margin%
22.78
23.47
24.57
25.50
23.41
25.93
26.99
27.31
26.14
25.86
19.18
26.14
25.68
50
5.33
Net margin%
13.12
14.82
11.83
13.48
11.21
12.92
10.98
13.71
11.17
9.01
9.09
11.17
12.37
32
20.24
P/E ratio (avg)x
12.63
12.40
13.88
15.35
15.43
14.01
14.67
15.14
13.68
12.90
14.56
14.01
13.95
40
16.56
EV/EBITx
46.04
49.36
53.01
58.36
64.24
72.00
84.03
86.89
94.31
102.7
6.395
86.89
68.12
30
13.64
FCF yield (avg)%
1.57
3.90
5.57
7.68
9.59
10.85
9.03
9.45
8.56
11.44
28.86
9.45
8.79
41
23.99
FCF margin%
28.34
25.46
23.21
21.57
18.94
19.53
17.62
15.83
15.56
15.16
26.20
15.83
19.24
55
1.562
FCF / Net incomex
1.492
1.452
1.365
1.269
1.136
1.131
1.200
1.247
1.343
1.444
1.467
1.247
1.306
68
27.18
ROIC%
6.86
8.34
10.09
12.01
12.47
15.07
16.51
14.02
16.65
16.90
19.15
16.51
13.24
61
4.78
Return on equity%
1.98
2.70
4.02
1.40
4.12
3.01
2.15
2.45
2.56
2.05
27.76
2.45
2.51
92
14.71
Return on assets%
11.26
13.54
13.76
14.46
15.10
16.36
17.72
15.51
17.12
14.51
3.76
16.36
14.81
13
8.92
EPS₺
5.98
5.51
6.14
6.03
5.84
6.29
7.03
7.06
6.60
7.05
9.40
3.83%
2.44%
—
8.51
EPS growth%
4.89
2.58
0.40
1.69
1.45
1.42
3.90
1.66
0.40
0.87
12.04
1.42
1.56
60
9.10
Bookvalue per sh₺
2.23
1.89
1.97
2.11
1.83
1.95
1.66
1.46
1.45
1.44
3.46
(4.62%)
(4.46%)
—
5.84
FCF per share₺
6.14
6.18
6.96
7.46
7.11
7.90
7.11
8.09
8.06
7.83
3.12
1.95%
3.20%
—
9.25
Dividend per sh₺
13.68
16.09
17.14
17.08
19.73
23.37
24.65
25.40
25.07
27.45
6.64
6.83%
8.44%
—
8.35
Div yield (avg)%
7.74
6.60
7.62
5.77
8.63
11.47
8.49
10.89
8.17
10.22
10.12
10.22
8.33
45
21.93
Payout ratio%
20.01
18.14
18.60
20.59
18.60
18.30
19.20
20.97
20.13
22.11
17.47
20.13
19.61
65
181.5
Shares (diluted)M
192.3
194.9
202.2
229.4
260.8
297.7
334.0
356.0
429.2
500.7
178.9
13.94%
9.80%
19
9.38
Buyback yield%
34.04
33.53
34.75
32.82
34.94
35.24
32.45
30.28
30.05
32.07
20.16
32.07
33.18
45
1.643
D/E ratiox
1.057
0.971
0.962
0.889
0.979
1.024
1.127
1.118
1.133
1.050
1.574
1.118
1.037
91
1,280
Enterprise value₺M
435.3
426.2
427.3
447.5
460.8
408.4
362.5
335.4
302.9
277.6
987.6
(9.64%)
(4.99%)
12
0.707
LT debt₺B
1.287
1.478
1.451
1.609
1.816
1.889
2.022
2.284
2.243
2.261
1.428
4.48%
5.85%
19
Revenue
₺2.268B
6.38%
1.00×
Cost of revenue
₺1.252B
6.59%
1.02×
Operating expenses
₺442.0M
5.56%
0.93×
Cash and investments
15.32%
Spread over hurdle
(22.69%)