1.078
Revenue₺B
1.042
1.122
1.177
1.253
1.312
1.418
1.506
1.594
1.689
1.797
1.162
6.50%
6.13%
40
2.90
Revenue growth%
10.53
9.03
9.47
10.25
11.53
14.33
15.12
13.04
13.99
13.27
20.11
13.99
12.29
79
25.34
Gross margin%
19.30
21.64
23.79
25.27
24.16
27.08
25.93
28.68
27.95
29.21
4.96
27.95
25.60
42
28.19
Operating margin%
15.09
14.17
16.08
13.55
11.48
10.16
11.33
8.39
5.47
5.97
2.40
8.39
11.40
73
4.40
Net margin%
7.83
9.73
11.44
13.60
10.90
10.85
8.50
5.63
7.27
5.65
21.22
7.27
9.11
77
22.87
P/E ratio (avg)x
8.672
9.626
10.00
10.38
9.932
9.069
9.249
9.694
10.44
9.488
10.21
9.488
9.660
64
9.817
EV/EBITx
9.593
9.405
8.772
9.372
8.680
9.199
8.946
10.11
9.421
9.506
10.79
9.421
9.388
23
11.33
FCF yield (avg)%
2.70
4.28
7.23
4.53
2.62
1.44
4.24
1.74
0.64
0.40
21.34
1.44
2.66
88
13.52
FCF margin%
15.60
18.23
15.41
15.39
12.67
13.20
15.63
14.33
11.61
13.33
28.61
13.33
14.86
31
1.615
FCF / Net incomex
0.713
0.795
0.887
0.987
1.057
1.156
1.233
1.232
1.103
1.049
1.110
1.156
1.053
41
24.24
ROIC%
24.95
26.85
23.90
26.00
25.84
25.38
26.77
26.58
26.26
26.80
17.52
26.58
26.13
86
7.83
Return on equity%
29.38
26.89
28.44
26.38
24.26
24.29
23.73
23.77
24.20
22.84
9.65
23.77
24.27
28
16.85
Return on assets%
18.56
15.86
18.18
15.27
14.13
14.58
17.27
18.58
20.94
19.10
23.64
18.58
17.72
9
0.80
EPS₺
1.50
1.50
1.44
1.60
1.65
1.84
1.80
1.75
2.03
2.13
0.88
5.24%
3.70%
—
16.51
EPS growth%
10.60
11.27
10.74
9.51
10.42
7.60
9.26
9.17
11.27
9.82
21.94
9.26
10.12
28
0.60
Bookvalue per sh₺
0.65
0.66
0.75
0.85
0.83
0.82
0.77
0.85
0.94
0.90
1.25
1.66%
3.92%
—
1.23
FCF per share₺
0.39
0.39
0.38
0.38
0.39
0.36
0.39
0.35
0.37
0.39
1.31
(0.16%)
(0.23%)
—
1.08
Dividend per sh₺
0.21
0.20
0.19
0.20
0.18
0.17
0.15
0.16
0.14
0.12
0.36
(7.89%)
(6.15%)
—
24.62
Div yield (avg)%
22.87
23.90
26.00
28.99
30.57
32.36
31.27
30.03
32.02
32.01
10.81
32.01
30.30
93
7.22
Payout ratio%
12.59
10.65
13.50
10.77
13.40
13.46
12.00
9.42
8.94
10.06
7.20
10.06
11.38
48
1.264
Shares (diluted)B
1.380
1.495
1.723
1.641
1.564
1.506
1.774
1.806
1.879
1.898
1.279
3.95%
2.69%
29
20.20
Buyback yield%
22.79
23.70
20.91
18.85
21.66
20.57
23.23
22.89
21.37
20.17
2.14
21.37
21.52
76
0.870
D/E ratiox
1.341
1.478
1.400
1.497
1.570
1.794
1.797
2.033
1.964
2.002
1.593
1.964
1.682
17
0.784
Enterprise value₺B
0.585
0.667
0.769
0.895
0.870
0.996
1.052
1.220
1.190
1.160
0.690
5.91%
7.72%
9
490.8
LT debt₺M
412.1
400.9
470.2
541.6
600.3
568.1
582.6
672.1
791.6
750.3
355.4
4.56%
6.55%
19
Revenue
₺1.797B
6.13%
1.00×
Cost of revenue
₺1.123B
6.36%
1.02×
Operating expenses
₺181.2M
5.00%
0.90×
Cash and investments
15.25%
Spread over hurdle
42.41%