0.528
Revenue₺B
0.852
0.889
0.967
1.022
1.077
1.136
1.231
1.341
1.416
1.472
0.571
6.46%
6.50%
12
21.02
Revenue growth%
20.29
17.82
18.62
17.04
18.51
20.18
20.06
18.79
15.92
16.73
17.25
18.79
18.57
77
18.81
Gross margin%
8.44
6.62
3.79
1.09
0.40
3.23
3.09
1.89
4.60
6.90
6.85
3.23
3.51
43
15.81
Operating margin%
27.62
25.64
23.64
22.03
20.11
17.27
20.07
19.85
20.00
18.02
20.61
19.85
20.09
36
28.79
Net margin%
13.98
12.78
10.14
9.93
12.29
13.14
14.75
17.24
18.55
16.14
2.87
16.14
13.56
45
27.01
P/E ratio (avg)x
51.43
50.28
50.48
57.55
55.25
61.43
69.82
79.68
80.38
86.17
18.34
79.68
59.49
24
13.01
EV/EBITx
31.83
30.39
32.26
37.02
36.89
40.10
40.82
42.84
42.49
49.37
34.28
42.49
38.56
21
3.66
FCF yield (avg)%
10.46
8.32
8.82
7.45
5.38
2.82
4.18
1.29
0.40
0.40
14.52
1.29
4.78
67
21.18
FCF margin%
17.66
17.78
19.14
17.05
16.40
18.85
21.77
23.46
24.35
22.58
23.69
22.58
18.99
40
0.314
FCF / Net incomex
1.833
2.069
2.223
2.482
2.342
2.578
2.675
2.915
3.292
3.287
0.501
2.915
2.530
68
10.00
ROIC%
11.04
8.30
6.33
4.13
5.62
8.23
6.64
9.19
12.09
13.46
4.08
9.19
8.27
51
10.68
Return on equity%
20.05
22.02
24.59
27.43
25.94
25.08
27.23
29.62
27.91
25.80
20.57
27.23
25.87
63
13.66
Return on assets%
5.66
7.87
9.97
7.89
10.33
8.02
9.06
11.01
13.98
12.16
21.76
11.01
9.51
13
2.69
EPS₺
0.74
0.83
0.88
0.82
0.86
0.81
0.84
0.93
0.97
0.89
2.87
0.60%
1.80%
—
28.65
EPS growth%
26.77
26.25
29.08
31.57
28.65
28.23
28.79
29.95
27.61
26.29
8.52
28.23
28.44
66
1.36
Bookvalue per sh₺
2.07
2.20
2.35
2.37
2.57
2.94
3.09
3.28
3.51
3.85
3.10
8.37%
7.25%
—
3.87
FCF per share₺
0.53
0.56
0.50
0.43
0.43
0.42
0.36
0.38
0.36
0.39
2.55
(1.96%)
(4.33%)
—
3.30
Dividend per sh₺
2.83
3.03
3.45
3.40
3.11
3.31
3.41
3.27
3.03
3.12
3.78
0.08%
2.40%
—
16.03
Div yield (avg)%
24.74
23.08
21.98
24.61
24.05
22.40
22.79
22.61
24.20
24.83
13.19
22.79
23.56
88
5.33
Payout ratio%
19.14
21.62
21.81
24.77
27.76
26.71
24.32
26.54
25.44
27.61
29.62
26.54
25.10
22
226.8
Shares (diluted)M
254.0
296.5
290.9
304.0
338.3
356.7
372.2
434.7
457.8
503.6
226.7
8.28%
6.48%
86
19.07
Buyback yield%
11.99
11.66
12.29
10.85
8.55
8.08
9.62
6.93
6.11
8.16
7.65
8.08
9.08
93
1.374
D/E ratiox
1.133
1.158
1.081
1.030
1.044
1.014
1.061
1.085
0.968
0.863
0.392
1.014
1.053
17
1.148
Enterprise value₺B
0.230
0.268
0.258
0.283
0.332
0.377
0.360
0.357
0.338
0.393
1.229
3.43%
4.97%
37
1.028
LT debt₺B
0.488
0.434
0.410
0.423
0.413
0.443
0.407
0.361
0.331
0.342
1.054
(3.73%)
(4.26%)
28
Revenue
₺1.472B
6.50%
1.00×
Cost of revenue
₺906.4M
6.67%
1.02×
Operating expenses
₺346.6M
6.39%
0.99×
Goodwill & intangibles
16.22%
Property and equipment
14.82%
Spread over hurdle
(26.83%)