430.6
Revenue₺M
529.5
536.1
542.6
540.8
552.5
557.7
561.8
552.0
564.4
566.1
463.0
0.49%
0.92%
12
17.42
Revenue growth%
21.27
22.63
23.83
25.26
23.10
23.06
25.59
27.20
27.61
27.51
19.09
27.20
24.54
9
4.98
Gross margin%
24.53
24.68
23.30
23.53
23.50
25.32
26.57
27.28
26.45
28.88
16.12
26.57
25.00
16
8.74
Operating margin%
25.90
26.21
23.61
22.84
21.34
21.19
23.61
20.77
19.76
20.62
5.48
20.77
22.09
61
10.51
Net margin%
26.21
28.70
26.59
28.20
30.62
32.53
31.35
28.83
27.67
25.82
17.60
28.83
28.45
18
18.03
P/E ratio (avg)x
27.49
31.75
33.82
32.65
37.26
40.54
43.64
49.45
49.78
56.32
14.72
49.45
38.90
20
21.12
EV/EBITx
14.88
15.20
14.64
14.48
14.55
14.07
14.80
16.31
16.50
16.47
16.38
16.31
14.84
63
8.84
FCF yield (avg)%
20.96
20.37
19.01
20.89
21.21
19.21
18.54
15.93
14.30
13.62
13.69
15.93
19.11
33
13.31
FCF margin%
16.56
18.07
20.17
21.77
24.35
24.45
24.48
26.01
27.68
30.59
21.15
26.01
24.40
14
0.278
FCF / Net incomex
0.237
0.250
0.257
0.236
0.226
0.216
0.202
0.182
0.183
0.179
0.999
0.183
0.221
43
22.42
ROIC%
1.40
2.19
0.96
1.59
0.40
0.40
2.40
1.00
3.23
3.04
21.59
2.40
1.49
32
5.02
Return on equity%
20.22
20.39
19.26
21.34
23.71
24.13
24.59
23.73
24.08
26.77
27.71
24.13
23.72
54
12.67
Return on assets%
11.08
13.12
13.92
14.89
14.78
12.58
10.04
8.63
10.62
11.62
17.15
10.62
12.10
10
0.25
EPS₺
0.79
0.91
0.95
1.05
1.03
1.19
1.23
1.41
1.53
1.56
0.27
8.54%
8.59%
—
8.79
EPS growth%
11.62
10.87
10.06
9.53
10.88
11.03
11.50
9.65
9.59
7.27
16.88
9.65
10.47
59
0.25
Bookvalue per sh₺
0.32
0.34
0.30
0.33
0.32
0.30
0.29
0.25
0.27
0.23
0.28
(5.98%)
(3.64%)
—
0.27
FCF per share₺
0.47
0.48
0.50
0.47
0.44
0.45
0.39
0.35
0.38
0.41
0.59
(1.31%)
(2.29%)
—
0.14
Dividend per sh₺
0.32
0.36
0.36
0.40
0.38
0.43
0.44
0.45
0.44
0.42
0.30
2.20%
2.33%
—
19.59
Div yield (avg)%
7.25
9.71
8.23
11.16
8.21
10.67
8.85
5.98
7.28
5.69
3.35
7.28
8.22
59
24.78
Payout ratio%
5.43
3.38
2.21
0.53
0.40
0.40
0.40
0.40
0.40
0.96
17.29
0.40
0.47
47
201.2
Shares (diluted)M
292.6
327.5
378.7
424.5
415.9
467.6
495.8
583.3
668.0
797.4
200.3
13.90%
12.57%
94
13.61
Buyback yield%
19.53
18.53
18.03
20.20
17.33
15.02
13.40
12.19
9.76
9.87
21.68
12.19
16.17
80
1.346
D/E ratiox
1.112
1.199
1.431
1.546
1.552
1.595
1.841
1.949
2.010
2.282
1.475
1.949
1.573
23
422.4
Enterprise value₺M
544.2
608.0
592.8
667.3
714.6
781.4
811.7
843.4
806.5
868.7
268.8
3.98%
5.43%
33
289.8
LT debt₺M
104.4
112.4
129.1
124.9
127.1
141.6
146.1
155.7
160.6
178.2
206.8
6.99%
6.28%
7
Revenue
₺566.1M
0.92%
1.00×
Cost of revenue
₺276.1M
1.12%
1.02×
Operating expenses
₺106.6M
0.95%
1.00×
Property and equipment
15.43%
Goodwill & intangibles
15.16%
Spread over hurdle
(16.87%)