119.4
Revenue₺M
557.1
568.7
596.1
626.2
659.3
671.7
680.1
703.6
738.9
760.9
122.5
2.91%
3.63%
35
29.76
Revenue growth%
21.21
22.67
21.42
21.82
23.32
20.69
19.69
19.86
17.92
15.09
7.71
19.69
20.95
62
3.74
Gross margin%
22.21
20.45
21.79
22.16
19.19
19.91
22.03
19.84
20.78
22.33
7.54
20.78
21.29
84
16.72
Operating margin%
12.43
12.84
15.29
15.96
15.59
17.50
18.00
18.73
17.19
14.80
22.49
17.50
15.77
20
29.63
Net margin%
11.95
12.09
13.51
13.55
16.25
17.77
19.87
22.53
23.83
24.13
12.33
22.53
17.01
57
19.82
P/E ratio (avg)x
26.71
30.88
34.31
34.83
37.49
38.86
44.51
46.06
53.97
62.05
21.62
46.06
38.17
91
22.42
EV/EBITx
29.62
27.30
26.61
24.30
25.63
25.25
26.71
25.68
24.25
24.87
10.91
25.25
25.66
48
28.49
FCF yield (avg)%
10.24
11.76
12.12
13.68
12.51
11.00
13.67
14.14
11.17
10.25
2.57
11.17
11.94
6
24.78
FCF margin%
25.38
25.42
26.38
26.17
25.05
24.89
22.40
21.52
19.51
20.86
11.45
21.52
24.97
80
0.969
FCF / Net incomex
1.331
1.580
1.716
1.951
2.336
2.657
2.783
2.712
2.947
2.931
0.738
2.783
2.496
93
28.71
ROIC%
15.97
16.36
15.43
14.42
11.68
14.15
16.73
17.36
18.64
16.17
7.66
16.73
16.07
28
27.05
Return on equity%
12.38
13.51
13.37
12.20
14.65
12.37
13.53
16.47
18.88
16.74
2.30
16.47
13.52
40
18.53
Return on assets%
27.26
28.97
28.28
27.92
26.89
25.18
25.29
27.47
30.43
28.67
11.83
27.47
27.70
30
0.39
EPS₺
0.64
0.59
0.56
0.60
0.66
0.65
0.64
0.66
0.59
0.53
0.42
(4.25%)
(1.60%)
—
9.82
EPS growth%
16.02
18.54
18.78
18.67
19.62
20.53
18.93
21.24
20.65
17.89
16.26
20.53
18.85
10
0.28
Bookvalue per sh₺
0.38
0.40
0.38
0.38
0.41
0.40
0.39
0.42
0.36
0.37
0.38
(2.36%)
(1.40%)
—
0.47
FCF per share₺
1.02
1.13
1.27
1.27
1.51
1.75
1.96
1.93
2.26
2.62
0.25
11.61%
10.03%
—
0.20
Dividend per sh₺
0.41
0.46
0.42
0.45
0.43
0.41
0.43
0.41
0.43
0.49
0.11
2.24%
1.74%
—
17.34
Div yield (avg)%
22.03
23.10
20.92
21.25
23.60
23.93
26.31
23.55
21.83
22.91
15.39
23.55
23.00
37
24.53
Payout ratio%
15.35
16.86
14.81
11.86
12.62
13.27
14.13
11.86
9.82
8.01
4.57
11.86
12.95
49
789.8
Shares (diluted)M
711.8
737.6
820.8
730.6
745.3
714.4
641.1
614.2
670.8
705.3
793.0
(1.10%)
(0.84%)
41
12.69
Buyback yield%
11.55
12.97
14.18
15.81
13.84
14.51
16.85
17.09
15.62
17.16
18.47
16.85
15.07
28
0.920
D/E ratiox
1.590
1.815
2.053
2.193
2.306
2.281
2.263
2.121
2.054
2.117
0.903
2.121
2.119
30
0.510
Enterprise value₺B
0.654
0.656
0.717
0.804
0.902
1.048
1.155
1.285
1.254
1.307
0.155
7.70%
7.19%
41
533.6
LT debt₺M
50.82
47.97
47.31
42.49
45.67
41.84
40.79
40.83
37.77
36.69
591.1
(4.28%)
(4.20%)
74
Revenue
₺760.9M
3.63%
1.00×
Cost of revenue
₺527.4M
3.60%
1.00×
Operating expenses
₺145.4M
3.42%
0.98×
Goodwill & intangibles
17.70%
Property and equipment
14.30%
Spread over hurdle
(12.52%)