294.7
Revenue₺M
336.0
335.7
346.6
347.4
356.6
363.4
365.5
379.6
386.4
398.4
318.7
2.24%
1.72%
16
17.35
Revenue growth%
5.85
6.12
7.10
7.97
7.37
7.86
8.83
10.08
8.66
9.97
19.29
8.83
7.92
8
26.58
Gross margin%
22.98
21.66
19.23
16.71
14.82
16.05
14.00
15.94
14.96
15.45
21.54
15.45
15.99
29
3.63
Operating margin%
11.26
8.65
10.71
12.52
10.02
11.00
12.17
11.65
8.66
8.37
24.82
11.00
10.86
72
9.58
Net margin%
28.65
28.69
28.52
28.98
28.75
27.80
28.58
28.72
30.22
30.31
24.39
28.72
28.71
24
25.05
P/E ratio (avg)x
23.65
25.42
22.29
22.99
22.88
23.16
20.22
19.86
19.55
18.23
12.48
19.86
22.59
10
21.20
EV/EBITx
12.96
14.11
14.52
13.73
12.41
13.34
13.96
14.03
13.88
13.88
14.89
13.88
13.88
44
2.43
FCF yield (avg)%
7.15
9.43
11.69
10.68
10.75
13.72
15.89
14.47
13.57
14.61
17.21
14.47
12.63
84
15.67
FCF margin%
18.17
15.20
17.58
15.55
17.22
19.70
22.26
22.41
24.89
24.30
10.41
22.41
18.93
68
1.247
FCF / Net incomex
0.488
0.423
0.402
0.406
0.390
0.408
0.444
0.447
0.479
0.510
0.758
0.447
0.433
9
17.78
ROIC%
24.27
21.32
22.39
23.89
23.49
24.05
26.03
28.23
25.40
24.58
16.89
25.40
24.16
14
11.41
Return on equity%
10.54
10.73
13.18
13.19
11.78
14.03
13.66
14.65
12.15
11.04
6.53
13.66
12.66
26
21.41
Return on assets%
17.20
20.05
22.41
21.55
20.54
19.21
16.74
16.20
17.67
18.03
9.60
17.67
18.62
90
0.82
EPS₺
1.07
1.23
1.35
1.32
1.42
1.53
1.47
1.47
1.61
1.85
0.89
5.40%
7.02%
—
18.47
EPS growth%
27.51
27.70
25.01
23.17
21.70
21.77
19.73
17.51
18.00
18.82
2.91
18.82
21.73
40
0.65
Bookvalue per sh₺
0.62
0.66
0.65
0.69
0.66
0.69
0.69
0.67
0.71
0.63
0.47
(0.84%)
0.53%
—
0.78
FCF per share₺
1.21
1.38
1.52
1.54
1.85
1.90
2.23
2.68
2.96
3.35
0.13
12.59%
11.68%
—
0.23
Dividend per sh₺
0.65
0.73
0.80
0.92
0.92
1.02
1.15
1.10
1.10
1.22
0.35
5.81%
8.11%
—
14.31
Div yield (avg)%
29.61
26.74
28.22
25.79
23.54
25.35
25.95
28.41
30.70
32.24
22.40
28.41
27.48
14
4.52
Payout ratio%
24.07
25.83
27.75
30.73
32.63
35.17
35.72
35.86
38.56
39.54
13.49
35.86
33.90
88
147.7
Shares (diluted)M
307.0
316.3
320.7
377.2
420.0
504.3
494.5
526.0
537.4
591.5
149.7
7.09%
8.50%
46
28.00
Buyback yield%
3.50
4.88
4.13
4.73
2.80
1.11
2.87
0.55
0.86
0.40
14.55
0.86
2.83
65
1.511
D/E ratiox
0.987
0.976
0.960
0.928
0.886
0.757
0.790
0.730
0.753
0.789
1.257
0.757
0.838
52
101.2
Enterprise value₺M
88.68
90.58
96.91
92.85
107.8
120.7
136.3
156.9
174.7
198.6
126.2
13.00%
8.89%
38
349.6
LT debt₺M
281.5
321.3
312.0
300.8
329.5
345.9
336.0
337.6
384.8
399.5
150.8
3.93%
3.84%
49
Revenue
₺398.4M
1.72%
1.00×
Cost of revenue
₺241.1M
1.87%
1.01×
Operating expenses
₺60.45M
1.39%
0.97×
Goodwill & intangibles
16.48%
Spread over hurdle
(22.12%)