16.24
Revenue₺B
39.82
43.29
47.26
50.37
52.51
55.34
58.95
63.13
68.00
73.92
17.95
7.08%
7.17%
11
15.27
Revenue growth%
24.38
26.86
29.60
27.45
27.71
26.61
29.21
29.06
28.83
27.21
2.97
28.83
27.58
36
6.87
Gross margin%
12.03
9.41
9.47
12.38
11.62
9.86
7.18
7.45
6.65
6.33
22.26
7.18
9.44
81
2.85
Operating margin%
13.04
13.09
14.75
16.62
18.87
19.18
21.52
22.91
21.45
24.13
3.51
21.52
19.02
18
2.53
Net margin%
8.46
10.91
12.51
15.20
16.06
16.34
14.46
13.43
16.13
13.50
4.46
14.46
13.98
83
21.03
P/E ratio (avg)x
26.72
25.40
28.28
28.87
29.60
31.30
33.36
35.26
32.76
37.25
21.82
33.36
30.45
52
11.34
EV/EBITx
10.31
10.65
11.71
10.52
10.71
11.88
11.40
11.57
10.50
11.47
29.57
11.47
11.06
24
20.51
FCF yield (avg)%
24.37
23.76
26.31
24.65
21.75
24.33
26.57
27.06
29.60
28.39
18.55
27.06
25.48
21
20.03
FCF margin%
32.45
30.31
33.06
31.64
30.79
29.03
28.92
29.71
29.89
29.62
12.39
29.62
30.10
72
1.760
FCF / Net incomex
1.126
1.198
1.413
1.663
1.861
2.042
2.324
2.470
2.784
3.043
0.196
2.470
1.951
24
20.89
ROIC%
5.27
6.13
3.64
6.56
8.53
10.89
12.77
12.80
13.62
11.88
7.21
12.77
9.71
20
11.03
Return on equity%
8.93
6.39
4.95
7.43
4.91
4.12
5.85
6.71
7.84
8.75
10.30
6.71
6.55
27
26.94
Return on assets%
5.76
4.21
3.08
0.42
2.10
0.41
0.40
0.40
2.53
4.22
2.23
0.41
2.31
82
63.19
EPS₺
95.99
96.35
109.05
114.03
110.27
117.79
110.64
106.33
103.96
115.66
69.62
0.96%
2.87%
—
27.82
EPS growth%
27.99
25.92
24.57
24.02
21.68
22.31
22.35
20.73
18.79
18.02
4.20
20.73
22.33
60
61.21
Bookvalue per sh₺
64.65
58.51
52.72
46.81
50.66
50.41
45.64
41.00
36.51
35.31
87.23
(6.96%)
(4.96%)
—
99.00
FCF per share₺
76.79
82.45
88.86
103.55
120.90
132.85
129.22
143.25
162.20
173.27
50.72
7.46%
8.89%
—
76.81
Dividend per sh₺
90.77
93.97
85.73
81.97
77.38
68.10
68.13
71.77
62.34
67.64
83.56
(2.66%)
(2.57%)
—
19.06
Div yield (avg)%
34.25
33.94
33.27
33.61
30.62
27.87
25.64
25.21
22.64
25.25
15.87
25.25
29.24
63
21.77
Payout ratio%
22.35
22.95
24.23
26.23
23.90
23.99
21.22
18.54
17.74
15.70
10.13
18.54
22.65
48
184.4
Shares (diluted)M
253.3
281.4
313.9
321.7
330.2
322.0
346.6
382.6
368.7
409.3
186.7
4.38%
4.71%
94
28.88
Buyback yield%
10.04
10.58
10.55
12.13
12.84
11.05
8.96
10.18
8.20
5.42
13.91
8.96
10.36
69
0.159
D/E ratiox
2.050
2.245
2.181
2.436
2.322
2.541
2.446
2.505
2.829
2.665
0.206
2.541
2.441
40
47.23
Enterprise value₺B
4.881
4.618
4.953
4.676
4.394
3.988
4.139
4.583
4.241
4.666
52.97
1.21%
0.16%
74
27.43
LT debt₺B
46.85
44.89
43.75
39.67
43.67
41.84
38.54
36.24
35.75
37.61
20.28
(2.95%)
(1.84%)
86
Revenue
₺73.92B
7.17%
1.00×
Cost of revenue
₺34.70B
7.18%
1.00×
Operating expenses
₺14.29B
7.67%
1.05×
Property and equipment
15.49%
Spread over hurdle
(13.87%)