7.052
Revenue₺B
5.516
5.807
6.003
6.270
6.390
6.650
6.980
7.325
7.471
7.618
7.712
3.58%
3.65%
24
17.94
Revenue growth%
9.06
10.54
13.07
14.68
17.07
15.38
12.99
14.31
12.29
11.74
21.31
12.99
13.03
69
28.03
Gross margin%
20.44
19.65
20.18
21.65
21.23
20.96
22.23
20.72
21.23
19.64
4.17
20.96
20.84
30
17.99
Operating margin%
33.36
31.13
30.82
28.80
27.24
24.96
26.00
27.99
28.39
28.05
27.76
27.99
28.22
73
9.76
Net margin%
18.87
20.98
23.77
22.59
20.52
22.72
22.22
21.36
22.24
24.58
24.75
22.24
22.23
89
12.37
P/E ratio (avg)x
3.966
3.911
4.199
4.487
3.845
4.165
4.043
4.241
4.317
4.418
31.18
4.241
4.182
79
22.57
EV/EBITx
31.96
35.21
34.57
30.79
27.65
25.24
26.05
24.82
24.55
22.99
27.77
24.82
26.85
82
2.32
FCF yield (avg)%
12.05
14.63
16.04
18.84
21.16
22.45
22.56
21.42
21.04
21.11
28.05
21.42
21.07
74
13.73
FCF margin%
0.40
0.40
1.26
0.40
0.40
1.97
3.61
0.96
2.55
0.40
11.46
1.97
0.68
66
0.695
FCF / Net incomex
0.574
0.524
0.518
0.488
0.478
0.482
0.481
0.462
0.485
0.454
0.445
0.481
0.483
20
23.25
ROIC%
27.43
25.61
23.75
24.96
22.60
23.26
24.00
24.67
22.40
20.40
12.15
23.26
23.88
16
15.42
Return on equity%
11.37
13.89
13.57
13.59
13.34
12.90
11.82
13.15
15.48
15.81
22.43
13.15
13.45
17
18.74
Return on assets%
13.75
11.15
11.96
12.61
9.74
11.56
13.03
11.77
11.40
9.66
2.54
11.56
11.67
95
6.25
EPS₺
9.29
9.46
10.28
10.08
11.01
12.13
12.12
12.62
15.01
16.85
6.74
8.87%
6.47%
—
15.00
EPS growth%
17.02
19.56
18.93
19.34
20.76
22.99
22.56
20.15
22.16
22.79
2.31
22.56
20.45
68
7.05
Bookvalue per sh₺
4.20
4.53
4.49
4.24
4.51
4.29
4.20
4.73
4.32
4.60
4.63
0.41%
0.93%
—
5.82
FCF per share₺
5.68
6.55
6.57
6.58
6.69
7.73
8.25
8.65
8.66
8.47
5.75
4.84%
4.37%
—
12.39
Dividend per sh₺
12.99
12.71
13.40
11.55
10.57
9.77
10.21
10.06
9.29
9.36
3.66
(2.40%)
(4.50%)
—
21.22
Div yield (avg)%
20.65
20.84
21.46
20.70
18.36
19.87
18.37
19.94
17.73
15.60
22.73
18.37
19.90
17
29.96
Payout ratio%
19.35
21.56
21.71
23.27
23.88
24.46
24.51
25.82
25.73
27.23
7.75
25.73
24.17
72
128.3
Shares (diluted)M
183.2
206.8
207.1
223.9
260.5
298.3
348.0
344.1
395.5
412.7
127.7
9.64%
8.82%
38
7.37
Buyback yield%
13.01
13.74
13.59
15.82
13.63
12.72
11.98
12.62
12.87
10.63
2.03
12.62
12.94
77
1.197
D/E ratiox
0.724
0.801
0.860
0.821
0.859
0.955
1.056
1.095
1.264
1.451
0.974
1.095
0.908
93
1.630
Enterprise value₺B
3.492
3.608
4.281
4.862
5.190
5.669
5.818
6.896
7.088
8.397
7.489
10.10%
10.59%
18
7.970
LT debt₺B
2.490
2.530
2.513
2.190
1.969
2.113
2.287
2.449
2.593
2.696
6.939
6.49%
0.18%
23
Revenue
₺7.618B
3.65%
1.00×
Cost of revenue
₺5.333B
3.65%
1.00×
Operating expenses
₺1.589B
3.56%
0.99×
Cash and investments
19.50%
Property and equipment
19.33%
Goodwill & intangibles
15.28%
Spread over hurdle
(25.54%)