1.340
Revenue₺B
0.678
0.732
0.800
0.852
0.904
0.956
1.035
1.100
1.182
1.296
1.444
7.46%
7.39%
87
3.92
Revenue growth%
20.77
21.00
22.38
21.86
20.63
18.91
19.72
20.16
17.71
16.42
22.20
18.91
20.39
66
28.19
Gross margin%
12.93
12.43
13.94
14.51
15.31
16.15
17.11
16.68
17.87
14.96
24.06
16.68
15.14
79
26.82
Operating margin%
27.54
24.93
25.89
23.30
24.70
26.67
24.93
23.11
21.63
18.80
2.73
23.11
24.82
60
3.05
Net margin%
16.55
17.76
18.54
16.77
19.27
21.31
18.92
20.55
18.29
19.16
20.55
19.16
18.73
17
29.88
P/E ratio (avg)x
24.19
23.72
22.78
21.20
20.12
18.46
19.01
18.95
18.46
18.70
20.08
18.70
19.56
55
36.05
EV/EBITx
30.93
28.39
26.21
28.46
26.36
29.06
30.30
33.62
35.70
36.53
33.26
33.62
29.68
90
14.93
FCF yield (avg)%
10.84
9.02
6.11
6.24
7.80
8.41
11.29
9.91
11.77
13.99
11.22
11.29
9.46
21
15.29
FCF margin%
35.75
35.92
38.76
40.69
42.91
45.88
48.06
49.69
50.45
52.50
7.52
49.69
44.39
61
0.828
FCF / Net incomex
1.717
1.760
1.747
2.021
2.100
2.436
2.783
2.829
2.879
2.982
0.651
2.829
2.268
57
18.35
ROIC%
10.87
11.19
9.99
11.55
14.31
16.29
17.98
15.46
16.23
17.79
27.23
16.29
14.89
61
5.42
Return on equity%
24.06
26.22
27.19
28.65
25.66
26.65
25.82
24.54
26.06
26.70
16.09
26.06
26.14
91
29.82
Return on assets%
31.35
30.38
28.05
27.60
24.79
25.27
25.26
22.29
20.92
19.89
7.34
22.29
25.27
10
2.21
EPS₺
6.19
6.00
7.04
7.05
7.43
7.09
7.69
8.40
9.88
10.92
2.39
8.01%
5.41%
—
24.50
EPS growth%
22.92
20.85
18.06
16.37
19.07
21.27
19.36
21.17
22.30
25.16
8.76
21.27
21.01
62
2.99
Bookvalue per sh₺
6.62
7.33
7.83
8.75
8.71
8.56
8.49
8.56
8.82
9.45
3.51
1.64%
4.53%
—
3.20
FCF per share₺
5.18
5.52
5.65
6.15
6.43
7.15
6.88
7.83
7.64
7.47
5.06
3.06%
3.78%
—
4.07
Dividend per sh₺
1.57
1.55
1.56
1.58
1.62
1.92
2.16
2.18
2.48
2.84
1.90
11.88%
6.03%
—
14.30
Div yield (avg)%
25.28
26.38
28.49
29.19
27.50
29.80
31.04
32.78
33.74
31.42
4.68
31.42
29.49
16
9.08
Payout ratio%
16.25
13.67
13.86
13.77
12.49
15.30
17.31
17.78
15.55
17.42
14.66
17.31
15.42
55
166.4
Shares (diluted)M
222.8
252.1
250.9
242.0
241.3
277.3
304.8
325.6
323.4
321.7
165.8
5.92%
3.37%
32
6.23
Buyback yield%
6.61
6.43
8.13
7.59
5.39
6.33
7.86
9.24
10.78
11.45
8.27
9.24
7.73
17
1.213
D/E ratiox
2.807
3.227
3.272
3.620
3.403
3.512
3.293
3.241
3.485
3.517
1.046
3.485
3.348
19
0.319
Enterprise value₺B
0.908
0.890
0.919
0.840
0.806
0.707
0.750
0.820
0.810
0.829
1.442
0.57%
(0.35%)
12
0.442
LT debt₺B
0.417
0.407
0.458
0.508
0.579
0.625
0.675
0.770
0.883
1.008
0.119
11.74%
8.92%
8
Revenue
₺1.296B
7.39%
1.00×
Cost of revenue
₺575.8M
7.51%
1.01×
Operating expenses
₺279.8M
7.18%
0.98×
Cash and investments
19.32%
Goodwill & intangibles
15.81%
Spread over hurdle
(15.89%)