1.127
Revenue₺B
0.799
0.852
0.916
0.995
1.047
1.141
1.246
1.339
1.456
1.573
1.159
8.48%
7.80%
53
8.65
Revenue growth%
17.75
15.27
14.53
12.08
10.83
8.63
8.70
8.72
10.18
10.12
3.92
8.72
10.51
29
11.13
Gross margin%
19.68
16.90
18.08
17.58
17.30
17.53
15.69
17.24
19.29
19.12
13.72
17.53
17.56
20
3.06
Operating margin%
16.77
19.20
20.90
22.64
21.77
19.41
21.30
22.17
22.13
24.75
10.04
22.13
21.54
18
10.10
Net margin%
0.40
0.40
0.59
0.40
0.40
1.18
0.40
3.06
5.01
3.00
20.53
3.00
0.50
46
36.74
P/E ratio (avg)x
7.187
7.517
8.113
8.286
8.935
8.057
8.431
8.580
8.661
8.492
29.54
8.492
8.358
23
37.29
EV/EBITx
59.09
64.06
74.35
72.63
75.63
76.11
76.25
82.27
80.96
83.43
34.07
80.96
75.87
33
12.31
FCF yield (avg)%
18.72
21.60
24.29
22.29
21.63
22.29
24.44
22.54
23.28
23.95
4.59
23.28
22.42
94
8.48
FCF margin%
10.61
8.67
11.61
13.11
13.51
11.37
11.64
9.19
10.12
7.49
18.04
10.12
10.99
64
0.514
FCF / Net incomex
2.812
3.028
3.327
3.935
4.546
4.756
5.750
6.084
5.955
6.552
0.518
5.955
4.651
10
7.95
ROIC%
17.09
15.53
15.85
14.30
14.28
13.64
12.38
11.12
9.25
11.29
23.98
11.29
13.96
42
2.79
Return on equity%
0.40
0.40
0.40
2.51
2.68
0.93
0.40
0.40
0.40
0.40
3.13
0.40
0.40
19
22.73
Return on assets%
20.28
18.33
18.29
20.14
19.96
19.13
21.66
24.61
24.38
23.70
3.79
23.70
20.21
19
1.42
EPS₺
1.46
1.66
1.67
1.82
2.06
2.12
2.06
2.05
2.12
2.31
1.49
2.33%
5.83%
—
27.13
EPS growth%
14.28
14.25
14.64
11.66
13.20
15.18
17.09
19.94
18.61
17.31
15.33
17.31
14.91
16
1.13
Bookvalue per sh₺
0.30
0.34
0.36
0.41
0.49
0.51
0.51
0.52
0.58
0.59
0.33
3.71%
7.62%
—
1.36
FCF per share₺
1.68
1.68
1.95
1.90
1.94
2.23
2.47
2.37
2.28
2.48
0.54
5.04%
5.05%
—
1.06
Dividend per sh₺
1.69
1.77
1.82
1.80
1.61
1.53
1.42
1.43
1.28
1.24
0.31
(5.05%)
(2.44%)
—
29.43
Div yield (avg)%
0.40
0.40
0.40
1.67
4.33
2.59
4.87
6.09
3.52
4.30
11.04
4.30
3.06
25
18.80
Payout ratio%
7.84
7.08
6.73
9.40
6.67
5.39
5.57
8.15
5.39
4.93
26.88
5.39
6.70
34
890.2
Shares (diluted)M
758.4
667.7
593.9
594.8
537.4
499.3
507.8
443.5
442.4
476.8
921.1
(2.36%)
(5.66%)
27
8.66
Buyback yield%
21.85
21.25
20.60
21.09
18.89
20.94
23.82
22.56
24.22
23.95
22.54
23.82
21.55
70
0.836
D/E ratiox
1.308
1.397
1.420
1.443
1.581
1.522
1.719
1.653
1.656
1.569
1.784
1.653
1.545
83
0.857
Enterprise value₺B
0.917
1.042
1.160
1.065
1.083
1.013
1.066
1.061
1.130
1.260
1.018
3.08%
3.70%
16
0.690
LT debt₺B
2.003
2.311
2.251
2.611
2.488
2.688
2.767
2.773
3.179
3.095
0.247
4.46%
6.22%
39
Revenue
₺1.573B
7.80%
1.00×
Cost of revenue
₺1.101B
7.80%
1.00×
Operating expenses
₺260.8M
8.52%
1.07×
Property and equipment
20.69%
Spread over hurdle
(24.10%)