266.2
Revenue₺M
630.7
646.9
672.7
692.2
711.8
748.0
773.1
814.9
857.3
903.9
291.2
4.90%
4.11%
32
15.16
Revenue growth%
16.67
19.61
22.42
24.80
22.18
20.22
19.09
20.93
23.53
21.47
3.13
20.93
21.20
24
10.72
Gross margin%
19.33
21.94
24.37
21.80
20.39
22.05
24.12
26.09
25.70
28.63
17.13
25.70
23.09
5
7.83
Operating margin%
21.57
20.26
19.94
17.61
18.99
19.64
20.57
21.25
19.37
18.47
16.67
19.64
19.79
52
19.05
Net margin%
26.17
25.51
23.75
25.89
26.48
26.14
26.51
25.59
26.41
24.02
11.75
26.14
26.01
73
19.34
P/E ratio (avg)x
10.78
12.28
11.29
11.02
11.91
11.42
12.89
12.88
13.84
15.40
13.72
12.89
12.10
16
21.17
EV/EBITx
26.47
30.18
31.56
29.48
30.74
29.03
29.68
30.32
32.98
31.77
35.43
30.32
30.25
36
5.05
FCF yield (avg)%
8.37
7.89
4.92
3.44
3.16
4.32
4.67
2.50
3.04
1.85
25.83
3.04
3.88
53
8.85
FCF margin%
9.21
11.77
8.82
8.22
6.87
4.27
4.21
5.15
5.91
8.61
12.75
5.15
7.54
14
1.616
FCF / Net incomex
2.080
2.329
2.354
2.302
2.215
2.542
2.638
2.680
2.575
2.483
0.115
2.575
2.419
68
8.14
ROIC%
7.15
6.17
4.12
6.73
9.63
10.36
9.47
10.64
8.79
7.17
9.88
9.47
7.98
6
21.95
Return on equity%
20.92
18.40
19.67
19.85
19.55
17.91
19.53
20.56
22.24
23.10
18.79
20.56
19.76
75
13.66
Return on assets%
21.90
20.78
19.67
18.07
19.24
18.50
19.47
20.30
22.53
21.88
12.00
20.30
19.98
25
6.03
EPS₺
5.58
5.49
6.12
6.23
6.96
8.27
9.63
10.12
11.05
12.17
6.50
11.83%
8.41%
—
4.25
EPS growth%
14.85
16.82
17.00
14.02
12.19
11.06
10.56
12.48
13.39
15.39
15.40
12.48
13.71
7
3.34
Bookvalue per sh₺
12.75
14.74
15.94
17.17
19.35
21.39
23.14
24.71
27.65
30.29
9.89
9.38%
10.38%
—
10.57
FCF per share₺
2.99
3.07
3.12
3.42
3.00
3.08
3.23
3.56
3.91
4.04
5.38
6.12%
2.10%
—
2.73
Dividend per sh₺
4.42
4.70
5.21
5.53
5.99
5.87
6.31
6.75
6.95
7.93
10.47
5.77%
6.46%
—
7.38
Div yield (avg)%
11.68
12.79
14.65
14.79
15.04
15.47
15.47
15.79
14.22
11.86
27.15
15.47
14.72
86
23.11
Payout ratio%
15.50
17.87
19.30
21.24
19.50
16.66
18.60
19.00
18.49
17.70
4.09
18.49
18.54
91
39.35
Shares (diluted)M
39.68
38.56
42.74
46.63
44.12
45.00
42.96
39.43
37.21
40.37
39.51
(1.76%)
1.23%
8
23.86
Buyback yield%
6.26
8.92
7.72
6.59
5.64
4.42
3.00
0.40
0.40
0.40
4.49
0.40
5.03
91
0.301
D/E ratiox
2.299
2.411
2.635
3.208
3.780
4.092
4.445
5.082
5.168
5.512
1.045
5.082
3.936
39
0.276
Enterprise value₺B
1.175
1.223
1.253
1.250
1.322
1.339
1.211
1.101
1.078
1.119
0.805
(3.27%)
0.53%
39
398.1
LT debt₺M
126.5
147.8
154.2
170.2
194.6
220.1
222.6
208.7
218.3
248.5
896.8
5.02%
7.49%
28
Revenue
₺903.9M
4.11%
1.00×
Cost of revenue
₺479.4M
4.22%
1.01×
Operating expenses
₺113.7M
4.17%
1.01×
Spread over hurdle
(12.83%)