1.377
Revenue₺B
0.910
0.979
1.060
1.162
1.235
1.360
1.438
1.536
1.640
1.783
1.416
7.62%
7.75%
45
18.93
Revenue growth%
28.32
27.21
27.50
27.31
26.69
27.16
29.92
29.66
27.13
26.59
5.14
27.16
27.26
53
22.33
Gross margin%
31.61
33.80
32.69
34.59
32.58
31.32
33.02
32.22
33.08
32.01
4.42
32.22
32.64
29
21.51
Operating margin%
23.30
23.82
22.70
21.30
20.15
21.97
24.76
22.25
19.27
21.19
28.22
21.97
22.11
79
13.15
Net margin%
11.05
9.70
12.48
15.05
16.09
16.15
13.56
16.22
15.86
15.47
11.40
15.86
15.26
56
32.57
P/E ratio (avg)x
12.00
13.93
14.69
15.51
15.57
16.78
19.45
20.14
21.98
22.40
10.20
20.14
16.18
23
29.02
EV/EBITx
13.79
12.10
11.34
10.03
10.63
9.323
8.677
8.116
7.435
6.799
29.16
8.116
9.678
47
26.21
FCF yield (avg)%
18.12
19.45
20.45
18.57
16.65
17.46
16.42
14.20
13.02
12.56
21.51
14.20
17.06
68
19.04
FCF margin%
28.64
29.45
27.85
27.34
25.22
26.81
28.68
29.53
27.61
27.25
21.26
27.61
27.73
91
1.107
FCF / Net incomex
1.719
1.797
2.015
2.196
2.045
1.997
2.070
1.887
1.942
1.864
1.263
1.942
1.969
65
13.17
ROIC%
19.63
16.65
15.90
17.08
19.55
21.15
21.52
19.26
19.69
19.00
14.31
19.69
19.40
86
20.97
Return on equity%
28.11
26.54
26.01
23.62
24.52
25.41
24.24
25.81
26.20
28.77
22.36
25.81
25.91
48
15.66
Return on assets%
12.97
12.54
11.11
8.87
5.93
6.40
3.77
6.69
3.82
6.49
9.51
6.40
6.59
90
1.10
EPS₺
2.19
2.16
2.42
2.78
3.05
3.12
3.04
3.22
3.36
3.29
1.16
1.57%
4.78%
—
14.43
EPS growth%
16.44
16.06
15.01
16.94
19.51
19.80
20.82
18.73
21.16
19.86
19.42
19.86
19.12
83
2.13
Bookvalue per sh₺
5.09
6.05
6.06
6.75
6.99
6.95
7.94
8.74
8.93
10.63
2.43
8.75%
9.26%
—
1.70
FCF per share₺
1.30
1.20
1.08
1.16
1.06
1.18
1.08
1.15
1.18
1.07
0.38
0.22%
(2.26%)
—
2.86
Dividend per sh₺
1.90
1.79
1.93
1.80
1.82
1.87
1.78
1.88
1.68
1.69
0.83
(1.50%)
(1.57%)
—
9.59
Div yield (avg)%
11.44
10.19
7.98
8.40
6.52
4.61
7.47
9.79
11.54
9.61
18.77
9.61
9.01
92
18.51
Payout ratio%
3.54
2.96
2.07
2.83
0.40
0.40
3.16
0.40
1.09
0.76
11.16
0.76
1.58
7
0.329
Shares (diluted)B
0.481
0.492
0.482
0.499
0.500
0.588
0.647
0.775
0.840
1.013
0.332
15.19%
8.35%
69
24.87
Buyback yield%
12.55
11.26
13.73
12.19
12.43
9.58
8.67
11.18
12.94
10.53
8.46
10.53
11.73
47
0.405
D/E ratiox
1.915
2.056
1.972
2.072
2.199
2.584
2.854
2.826
3.315
3.847
1.017
2.854
2.391
20
347.9
Enterprise value₺M
369.7
326.6
335.9
346.9
384.9
341.2
345.2
326.7
313.9
337.6
285.1
(2.59%)
(1.82%)
82
1,079
LT debt₺M
956.3
826.8
834.8
895.2
886.9
780.0
802.1
787.5
690.7
610.2
948.8
(7.21%)
(4.67%)
82
Revenue
₺1.783B
7.75%
1.00×
Cost of revenue
₺993.1M
7.79%
1.00×
Operating expenses
₺298.6M
7.75%
1.00×
Goodwill & intangibles
15.06%
Spread over hurdle
(23.57%)