119.8
Revenue₺M
295.4
295.2
302.5
297.3
294.6
289.2
284.8
288.9
288.2
293.7
133.8
(0.06%)
0.12%
41
7.08
Revenue growth%
19.24
22.05
19.65
16.88
16.16
18.68
19.30
18.64
19.97
22.28
2.71
19.30
19.27
75
17.33
Gross margin%
2.80
5.12
6.64
4.83
3.97
4.17
5.70
7.92
10.50
8.85
26.69
7.92
5.41
13
22.32
Operating margin%
23.47
21.96
24.14
25.14
22.39
21.04
22.52
20.41
21.31
20.28
29.21
21.04
22.17
12
19.29
Net margin%
20.96
18.84
21.01
22.36
24.27
22.48
20.50
22.14
23.66
25.77
5.96
22.48
22.25
82
21.70
P/E ratio (avg)x
8.790
9.126
8.657
8.702
9.001
8.518
9.471
10.43
10.91
10.21
7.880
10.21
9.063
5
9.560
EV/EBITx
12.40
12.40
13.65
14.41
16.07
18.87
21.42
24.95
25.71
26.37
8.334
24.95
17.47
71
16.04
FCF yield (avg)%
25.90
26.47
26.29
27.81
25.45
25.50
23.12
25.24
27.18
24.98
13.68
25.24
25.70
52
25.28
FCF margin%
24.86
25.49
25.69
26.83
25.47
23.01
24.70
26.79
28.08
30.59
8.03
26.79
25.59
18
0.751
FCF / Net incomex
0.691
0.665
0.716
0.820
0.813
0.760
0.840
0.796
0.830
0.879
1.492
0.830
0.805
63
28.53
ROIC%
12.76
14.57
12.45
12.27
13.19
15.92
13.22
13.54
11.13
11.12
22.21
13.22
12.98
70
20.73
Return on equity%
30.82
29.73
27.28
25.05
24.21
22.08
22.03
22.87
23.27
22.67
26.36
22.67
23.74
37
6.87
Return on assets%
31.63
29.17
30.99
30.76
32.77
32.63
33.87
36.52
33.54
36.45
2.28
33.87
32.70
49
2.49
EPS₺
1.76
1.91
2.06
2.36
2.73
3.16
3.22
3.73
4.31
4.97
2.72
12.77%
10.56%
—
23.59
EPS growth%
2.91
0.40
0.40
2.01
0.95
1.88
1.71
2.55
0.40
2.40
9.09
1.88
1.79
14
0.47
Bookvalue per sh₺
2.23
2.47
2.69
3.12
3.31
3.71
3.93
4.54
5.34
5.70
2.30
11.47%
10.78%
—
2.25
FCF per share₺
0.54
0.54
0.60
0.64
0.60
0.55
0.54
0.51
0.51
0.55
2.18
(1.82%)
(0.95%)
—
2.16
Dividend per sh₺
3.39
4.04
4.50
4.39
4.67
5.11
5.84
6.20
6.78
8.10
0.36
11.64%
9.94%
—
25.38
Div yield (avg)%
20.04
18.62
21.11
20.01
20.35
21.81
23.20
22.86
20.10
18.91
17.98
21.81
20.22
80
13.68
Payout ratio%
22.45
24.73
27.07
26.92
26.87
24.92
22.36
20.95
20.31
19.96
28.51
20.95
23.59
46
64.81
Shares (diluted)M
85.29
100.1
114.3
128.4
123.3
136.9
135.8
142.9
169.0
200.3
66.36
10.18%
10.66%
40
7.40
Buyback yield%
27.57
24.60
23.50
25.28
24.13
26.41
27.69
26.87
28.15
27.20
21.86
27.20
26.64
29
0.467
D/E ratiox
0.244
0.244
0.236
0.215
0.217
0.232
0.240
0.227
0.246
0.220
0.995
0.232
0.234
63
250.7
Enterprise value₺M
289.2
271.5
254.1
269.6
268.8
277.4
285.6
266.4
242.5
248.3
158.7
(1.57%)
(0.83%)
33
399.8
LT debt₺M
338.8
377.4
364.2
371.9
399.2
405.3
471.2
448.4
476.9
553.6
252.9
6.76%
4.53%
20
Revenue
₺293.7M
0.12%
1.00×
Cost of revenue
₺192.9M
0.41%
1.03×
Operating expenses
₺62.84M
0.03%
0.99×
Goodwill & intangibles
17.04%
Property and equipment
16.49%
Spread over hurdle
(21.60%)