74.14
Revenue₺B
31.73
35.23
38.41
41.52
45.37
49.71
53.61
57.57
63.33
70.14
79.49
9.10%
9.35%
54
16.80
Revenue growth%
2.86
4.44
3.33
4.19
2.29
1.92
0.84
0.40
3.32
4.45
2.46
1.92
3.09
28
13.00
Gross margin%
6.00
4.79
7.41
6.57
3.57
4.54
2.88
5.71
4.06
1.07
14.27
4.06
4.66
38
8.40
Operating margin%
8.04
5.70
5.88
7.02
9.28
9.00
6.21
7.19
9.42
7.65
16.69
7.65
7.42
23
5.68
Net margin%
24.07
26.02
26.07
27.66
30.54
29.31
27.81
29.04
27.49
29.26
11.48
29.04
27.73
66
7.902
P/E ratio (avg)x
18.99
17.61
18.42
16.62
17.38
16.71
17.50
17.34
15.56
13.52
20.64
16.71
17.36
13
32.11
EV/EBITx
15.93
14.28
12.58
11.37
11.59
11.11
10.05
8.939
9.550
9.618
6.203
9.618
11.24
83
16.66
FCF yield (avg)%
20.93
21.00
23.49
25.21
25.63
28.16
27.76
25.04
25.12
24.95
2.89
25.12
25.08
21
15.71
FCF margin%
8.77
10.94
12.69
9.95
8.60
9.66
11.43
11.24
9.07
8.42
23.69
9.66
9.81
32
0.757
FCF / Net incomex
1.233
1.131
0.983
0.860
0.762
0.753
0.741
0.744
0.711
0.664
0.900
0.741
0.757
85
17.09
ROIC%
11.77
13.37
15.43
13.54
16.43
13.99
16.63
19.39
16.47
16.73
17.71
16.63
15.93
45
19.78
Return on equity%
7.05
6.37
8.62
5.67
5.67
7.07
9.26
6.90
8.48
10.65
13.17
8.48
7.06
21
29.79
Return on assets%
23.25
21.78
22.27
23.64
23.39
20.92
22.07
22.29
20.33
20.21
3.18
20.92
22.17
37
6.65
EPS₺
4.04
4.08
4.76
4.69
5.06
5.63
5.62
6.68
7.07
7.18
6.87
7.24%
6.01%
—
26.47
EPS growth%
17.68
18.74
20.45
17.52
17.86
17.41
17.69
15.91
14.52
15.04
19.94
15.91
17.60
71
1.60
Bookvalue per sh₺
1.31
1.32
1.44
1.46
1.46
1.46
1.48
1.61
1.47
1.43
3.46
(0.42%)
0.01%
—
6.12
FCF per share₺
6.07
5.84
6.15
6.85
6.76
7.03
7.31
7.92
8.80
9.86
6.26
7.84%
4.38%
—
5.21
Dividend per sh₺
3.56
3.62
3.45
3.51
3.48
3.76
4.13
3.84
3.44
3.77
1.33
1.58%
1.33%
—
17.74
Div yield (avg)%
12.87
14.36
12.43
12.61
11.64
14.42
12.49
13.10
14.36
16.76
3.55
14.36
12.99
81
17.54
Payout ratio%
28.25
28.64
27.87
29.13
31.63
32.17
33.44
33.49
35.57
33.98
20.91
33.49
31.90
48
6.953
Shares (diluted)B
6.299
6.066
6.328
5.950
5.187
5.136
5.103
5.312
4.975
5.106
6.982
(0.31%)
(2.62%)
34
14.00
Buyback yield%
29.12
29.06
26.30
25.58
27.82
26.94
26.00
24.69
23.97
21.87
2.01
24.69
26.15
40
1.397
D/E ratiox
0.682
0.720
0.793
0.877
0.888
0.875
1.011
1.193
1.216
1.361
0.894
1.193
0.883
14
55.25
Enterprise value₺B
24.44
24.68
23.47
21.70
24.20
21.74
22.14
22.71
22.67
20.49
23.82
(3.28%)
(0.86%)
10
57.75
LT debt₺B
24.57
24.35
24.04
23.04
22.32
23.99
26.13
24.62
24.92
28.43
66.10
4.96%
1.64%
51
Revenue
₺70.14B
9.35%
1.00×
Cost of revenue
₺34.49B
9.52%
1.02×
Operating expenses
₺15.91B
9.24%
0.99×
Property and equipment
18.23%
Goodwill & intangibles
17.20%
Cash and investments
17.15%
Spread over hurdle
(21.51%)