301.9
Revenue₺M
269.3
290.4
311.4
336.3
356.8
379.9
400.6
434.8
467.9
495.7
333.3
6.80%
7.00%
22
28.64
Revenue growth%
12.74
13.05
13.48
11.03
9.84
10.14
8.53
7.45
8.91
9.13
3.19
8.91
9.99
91
9.60
Gross margin%
20.02
17.52
18.74
17.52
18.92
21.11
19.59
18.21
19.75
18.31
29.75
19.59
18.83
18
15.20
Operating margin%
22.24
23.84
25.03
23.05
25.55
26.56
26.08
28.18
26.40
23.87
29.23
26.40
25.29
17
17.92
Net margin%
11.37
13.19
11.18
12.67
10.12
13.08
12.91
12.20
11.18
11.81
3.13
12.20
12.01
59
35.94
P/E ratio (avg)x
33.82
34.31
36.01
35.46
35.09
38.49
39.41
38.38
40.02
42.69
18.83
39.41
37.20
22
30.73
EV/EBITx
52.96
51.39
51.01
60.14
61.12
61.93
65.41
73.92
70.14
69.35
34.18
69.35
61.53
33
14.46
FCF yield (avg)%
14.49
13.51
16.42
16.23
17.22
19.37
21.11
20.74
22.01
19.31
8.83
20.74
18.26
50
5.44
FCF margin%
3.37
2.12
0.40
0.40
1.17
1.30
0.77
0.40
1.13
3.98
11.59
1.13
1.15
92
0.385
FCF / Net incomex
1.219
1.212
1.345
1.256
1.381
1.425
1.513
1.542
1.487
1.550
1.205
1.513
1.403
52
28.74
ROIC%
14.72
14.35
13.71
14.61
14.52
12.01
13.67
15.02
14.51
11.93
8.12
13.67
14.43
34
3.83
Return on equity%
28.78
26.46
28.16
29.93
28.62
29.85
31.02
30.96
33.41
30.85
4.34
30.96
29.89
41
12.96
Return on assets%
23.33
25.58
25.69
28.28
30.11
29.82
30.18
31.00
32.77
32.53
6.89
31.00
29.97
89
2.36
EPS₺
1.38
1.31
1.45
1.54
1.67
1.71
1.56
1.45
1.48
1.57
2.49
(1.15%)
1.52%
—
25.62
EPS growth%
26.53
26.79
27.28
26.36
26.60
24.91
27.11
28.08
26.44
29.33
25.70
27.11
26.70
31
0.95
Bookvalue per sh₺
0.67
0.64
0.67
0.68
0.63
0.68
0.76
0.71
0.68
0.72
1.23
2.58%
(0.16%)
—
2.58
FCF per share₺
2.50
2.68
2.56
2.44
2.41
2.12
1.89
1.63
1.70
1.81
1.27
(5.58%)
(3.33%)
—
2.57
Dividend per sh₺
3.57
3.95
4.32
4.76
5.10
5.73
6.21
6.73
6.84
7.68
2.28
8.53%
9.41%
—
13.01
Div yield (avg)%
0.40
2.96
5.44
4.13
3.07
2.36
3.83
5.49
8.41
10.09
11.14
5.49
3.98
29
9.43
Payout ratio%
22.49
25.24
28.11
29.07
28.93
31.35
31.95
32.00
33.98
32.04
8.55
32.00
30.21
79
163.2
Shares (diluted)M
247.8
263.6
277.5
336.2
331.4
351.4
359.6
413.7
430.1
496.7
156.4
8.43%
8.64%
76
11.37
Buyback yield%
10.16
10.51
10.55
12.86
15.33
15.00
16.34
13.81
14.44
12.43
7.84
14.44
13.33
90
0.264
D/E ratiox
3.114
3.073
3.662
4.067
4.304
4.252
4.728
5.238
5.674
6.705
1.230
5.238
4.278
21
436.5
Enterprise value₺M
163.0
174.0
167.3
145.5
143.6
136.2
143.1
125.0
119.2
110.9
413.7
(5.04%)
(3.34%)
67
313.1
LT debt₺M
42.03
42.95
43.35
39.43
35.71
33.56
29.71
30.01
27.43
24.69
140.3
(7.12%)
(4.51%)
85
Revenue
₺495.7M
7.00%
1.00×
Cost of revenue
₺240.4M
6.74%
0.98×
Operating expenses
₺98.22M
7.03%
1.00×
Property and equipment
14.51%