572.2
Revenue₺M
477.5
513.6
561.7
615.3
676.0
717.1
787.3
847.6
905.1
991.6
640.4
7.97%
8.39%
66
6.31
Revenue growth%
8.60
5.98
7.60
5.82
4.90
3.29
2.58
4.96
7.66
5.59
16.39
4.96
5.70
29
13.18
Gross margin%
6.17
7.77
4.84
6.34
7.63
5.60
5.04
5.55
4.77
5.65
22.25
5.55
5.62
35
27.75
Operating margin%
12.78
14.69
16.58
18.64
20.15
21.75
23.98
23.32
24.27
21.75
15.04
23.32
20.95
35
16.43
Net margin%
13.59
13.51
13.23
13.42
10.82
8.24
9.76
11.25
9.06
7.56
18.74
9.06
11.04
22
11.95
P/E ratio (avg)x
23.13
27.68
32.90
32.83
39.14
37.65
37.13
41.04
42.92
50.93
20.82
41.04
37.39
8
27.24
EV/EBITx
20.48
19.42
16.97
15.38
13.94
13.96
15.00
14.66
13.47
11.68
28.53
13.96
14.83
51
17.13
FCF yield (avg)%
10.31
7.46
9.22
8.95
10.73
10.09
8.25
5.31
8.25
8.96
7.12
8.25
8.95
47
16.71
FCF margin%
0.40
0.40
1.20
0.40
2.85
4.30
3.52
4.93
3.83
5.66
16.96
4.30
3.18
41
1.188
FCF / Net incomex
0.572
0.500
0.481
0.502
0.524
0.540
0.586
0.560
0.538
0.588
1.335
0.560
0.539
28
12.56
ROIC%
25.02
24.51
27.32
25.42
23.01
20.50
21.41
21.24
22.35
21.18
6.92
21.24
22.68
44
25.48
Return on equity%
22.38
20.66
22.35
20.85
23.76
20.94
23.87
26.85
24.29
27.23
8.83
24.29
23.07
28
28.68
Return on assets%
17.47
18.86
19.40
21.96
23.43
20.98
19.30
19.26
18.81
19.64
7.75
19.30
19.35
82
6.81
EPS₺
6.26
6.61
7.61
7.83
8.75
10.05
9.98
9.84
9.81
10.65
7.12
4.01%
6.78%
—
14.96
EPS growth%
0.40
1.93
1.41
0.73
0.40
1.44
3.23
2.32
2.68
3.89
20.74
2.68
1.68
79
1.18
Bookvalue per sh₺
6.69
7.94
9.01
9.52
10.57
10.57
10.49
10.54
12.05
12.91
4.97
4.08%
6.94%
—
7.43
FCF per share₺
3.26
3.41
3.17
3.52
3.73
3.83
3.60
3.42
3.79
4.13
2.25
2.05%
3.53%
—
2.58
Dividend per sh₺
1.73
1.90
1.90
2.00
2.10
2.11
1.91
1.89
2.07
2.35
5.52
2.29%
4.21%
—
21.79
Div yield (avg)%
16.80
18.89
19.96
18.92
19.53
21.46
20.66
22.47
22.61
22.67
7.00
22.47
20.31
63
12.23
Payout ratio%
29.52
27.36
27.93
26.76
29.58
30.04
27.84
28.11
28.04
28.53
25.19
28.11
28.07
76
139.7
Shares (diluted)M
199.8
196.4
212.6
240.3
277.9
324.3
325.5
356.6
394.0
432.4
141.9
9.24%
9.65%
88
13.72
Buyback yield%
22.69
25.30
23.87
26.37
26.27
23.90
24.33
24.20
25.81
26.37
26.45
24.33
24.82
90
1.307
D/E ratiox
0.661
0.624
0.619
0.664
0.622
0.694
0.706
0.779
0.747
0.767
1.627
0.747
0.679
15
119.6
Enterprise value₺M
740.9
745.8
650.6
651.5
604.0
596.3
606.7
631.7
671.3
648.3
915.2
1.42%
(1.02%)
90
783.0
LT debt₺M
534.6
618.8
714.2
729.3
715.9
698.4
714.6
663.8
618.0
686.5
208.9
(0.83%)
2.64%
79
Revenue
₺991.6M
8.39%
1.00×
Cost of revenue
₺532.4M
8.22%
0.98×
Operating expenses
₺226.9M
8.41%
1.00×
Cash and investments
20.26%
Spread over hurdle
(10.99%)