111.9
Revenue₺M
424.6
447.3
470.4
483.2
495.1
514.0
524.7
535.4
548.5
566.4
118.7
2.73%
3.40%
33
5.48
Revenue growth%
12.98
15.07
14.63
12.11
12.85
12.69
14.66
12.54
12.80
13.82
4.20
12.80
12.91
16
3.21
Gross margin%
32.07
31.97
34.13
32.31
34.60
34.14
35.27
36.67
39.48
40.38
6.67
36.67
34.37
28
25.69
Operating margin%
0.40
0.40
0.40
1.29
3.74
3.14
0.49
0.72
0.40
0.83
2.20
0.72
0.61
32
11.88
Net margin%
32.91
35.30
35.39
34.62
33.08
30.45
30.35
31.74
29.52
29.35
6.51
30.35
32.32
40
11.42
P/E ratio (avg)x
4.611
4.688
5.154
4.593
4.692
5.073
4.414
4.591
4.872
4.683
23.73
4.683
4.685
75
27.68
EV/EBITx
10.52
9.361
8.156
8.868
7.763
6.705
6.262
5.595
6.112
5.613
23.92
6.112
7.234
62
8.00
FCF yield (avg)%
25.95
27.48
25.83
26.25
23.80
23.47
21.28
22.11
21.72
23.74
8.21
22.11
23.77
29
28.65
FCF margin%
20.76
21.94
22.31
21.77
21.29
24.06
22.53
20.98
22.28
24.68
13.50
22.53
22.11
22
1.288
FCF / Net incomex
0.264
0.254
0.235
0.221
0.239
0.259
0.230
0.233
0.243
0.212
1.261
0.233
0.237
22
28.81
ROIC%
15.36
16.99
13.99
11.24
12.61
15.28
13.59
11.38
9.51
7.89
10.84
11.38
13.10
70
26.88
Return on equity%
5.34
7.78
6.07
8.89
8.63
11.59
9.20
11.98
9.65
11.10
15.02
11.10
9.05
51
22.28
Return on assets%
17.66
15.55
15.55
15.68
18.42
15.70
17.37
17.94
17.89
19.29
28.19
17.89
17.52
61
1.28
EPS₺
1.28
1.38
1.25
1.25
1.15
1.19
1.24
1.09
0.98
0.92
1.32
(4.50%)
(3.45%)
—
24.68
EPS growth%
6.60
4.85
7.54
5.15
7.64
6.73
6.46
4.74
5.78
3.55
20.34
5.78
6.12
21
0.62
Bookvalue per sh₺
1.35
1.39
1.51
1.69
1.65
1.73
2.02
2.30
2.17
2.37
0.56
7.61%
6.44%
—
1.97
FCF per share₺
1.33
1.61
1.73
1.95
2.18
2.27
2.57
2.72
2.92
3.51
0.99
9.99%
11.79%
—
1.84
Dividend per sh₺
0.37
0.40
0.37
0.33
0.32
0.34
0.35
0.35
0.36
0.35
1.09
1.90%
(1.75%)
—
25.57
Div yield (avg)%
8.05
5.98
7.27
8.61
7.43
6.59
4.96
7.60
6.29
9.15
4.34
6.59
7.35
24
3.13
Payout ratio%
16.61
14.11
13.86
13.59
11.08
11.70
14.06
12.47
13.08
12.95
28.90
12.95
13.34
48
200.1
Shares (diluted)M
210.8
206.6
202.0
217.5
199.0
199.2
183.1
192.5
199.0
207.8
195.1
0.87%
(0.26%)
72
29.17
Buyback yield%
2.51
2.82
2.45
2.37
2.21
3.53
1.17
2.79
1.66
0.40
8.55
1.66
2.41
60
0.709
D/E ratiox
2.799
3.093
3.161
3.073
3.283
3.697
4.482
4.978
6.014
7.039
0.778
4.978
3.490
63
508.5
Enterprise value₺M
145.4
125.9
108.1
93.43
93.54
90.97
77.48
73.48
65.63
66.05
483.8
(6.72%)
(7.29%)
15
68.45
LT debt₺M
199.4
216.8
224.0
240.1
234.4
232.5
218.3
226.6
209.4
201.7
90.62
(2.96%)
(0.17%)
92
Revenue
₺566.4M
3.40%
1.00×
Cost of revenue
₺303.7M
3.36%
1.00×
Operating expenses
₺140.8M
3.83%
1.04×
Cash and investments
16.87%
Spread over hurdle
(9.58%)