537.8
Revenue₺M
656.8
682.5
699.1
729.8
757.2
775.1
809.4
829.3
874.3
914.3
569.9
3.84%
3.57%
63
25.14
Revenue growth%
32.37
29.76
29.62
26.86
24.24
21.78
21.54
20.66
18.91
18.72
24.71
20.66
23.01
59
15.33
Gross margin%
10.56
12.19
12.98
14.33
14.55
17.09
15.28
12.32
11.24
11.04
28.73
12.32
12.65
33
18.58
Operating margin%
16.69
14.66
14.90
15.33
15.62
13.53
15.34
13.44
15.57
12.95
25.01
13.53
15.12
30
20.97
Net margin%
16.93
15.11
16.83
16.78
17.33
17.39
18.98
17.48
17.78
18.67
11.89
17.78
17.36
28
28.36
P/E ratio (avg)x
20.89
24.31
26.23
30.27
30.00
29.06
29.15
29.58
29.64
31.18
13.26
29.58
29.37
80
36.33
EV/EBITx
19.09
19.69
19.28
21.10
24.50
24.34
23.34
25.58
28.85
27.88
6.547
25.58
23.84
19
19.97
FCF yield (avg)%
26.59
27.29
29.45
27.14
26.76
23.96
24.86
24.27
23.05
20.32
29.95
23.96
25.73
89
3.00
FCF margin%
16.57
19.49
17.75
19.47
21.06
20.87
23.03
25.79
26.10
24.43
17.92
24.43
20.97
28
1.591
FCF / Net incomex
0.264
0.273
0.263
0.260
0.289
0.299
0.298
0.297
0.326
0.369
1.613
0.299
0.293
63
20.32
ROIC%
17.81
19.49
18.88
16.82
18.35
16.18
18.66
20.31
21.61
23.82
8.26
20.31
18.77
71
16.20
Return on equity%
26.13
25.85
25.45
26.28
25.77
27.97
30.67
30.97
31.39
32.33
12.31
30.97
27.12
76
20.71
Return on assets%
9.10
8.42
11.18
12.12
14.16
11.92
12.57
15.28
16.23
18.55
3.02
15.28
12.34
58
0.62
EPS₺
2.24
2.56
3.05
3.02
3.42
3.66
4.35
4.97
5.03
5.18
0.65
8.68%
10.01%
—
24.57
EPS growth%
19.54
21.63
23.68
23.43
25.80
28.42
27.15
25.45
25.81
23.23
18.26
25.81
24.56
40
0.45
Bookvalue per sh₺
0.36
0.34
0.37
0.39
0.41
0.36
0.38
0.37
0.36
0.33
1.58
(4.14%)
(1.69%)
—
0.96
FCF per share₺
1.10
1.09
1.10
1.13
1.04
0.94
1.01
0.95
0.96
1.02
1.40
(0.51%)
(1.40%)
—
1.35
Dividend per sh₺
2.21
2.13
2.02
2.21
2.45
2.50
2.38
2.72
3.01
3.27
1.03
5.92%
5.23%
—
26.91
Div yield (avg)%
11.58
11.39
12.71
15.05
15.32
15.22
12.98
10.96
11.47
9.32
6.99
11.47
12.14
29
16.32
Payout ratio%
21.07
20.64
21.31
24.05
25.44
26.06
27.82
25.56
28.48
29.81
9.91
27.82
25.50
20
167.7
Shares (diluted)M
122.7
120.9
110.3
109.8
112.8
107.3
96.35
86.71
91.16
83.18
162.1
(5.91%)
(4.91%)
15
11.64
Buyback yield%
5.52
5.40
3.45
1.31
2.72
5.31
4.83
3.08
1.99
0.40
20.10
3.08
3.26
65
0.351
D/E ratiox
1.337
1.275
1.212
1.239
1.364
1.522
1.482
1.437
1.407
1.405
0.928
1.437
1.385
62
104.0
Enterprise value₺M
237.1
248.4
262.2
248.8
261.4
255.1
283.7
278.6
314.6
299.6
577.0
2.77%
3.14%
72
261.6
LT debt₺M
216.9
245.7
228.8
223.8
219.6
240.1
269.6
287.7
299.3
300.1
757.1
6.45%
4.12%
38
Revenue
₺914.3M
3.57%
1.00×
Cost of revenue
₺488.1M
4.12%
1.05×
Operating expenses
₺209.4M
2.95%
0.94×
Goodwill & intangibles
20.42%
Spread over hurdle
(23.73%)