148.2
Revenue₺M
228.2
237.5
249.3
266.4
285.2
310.2
324.3
350.3
378.5
397.4
159.4
6.85%
6.48%
57
13.38
Revenue growth%
10.55
8.38
5.39
7.64
7.78
5.82
7.93
7.48
5.22
5.78
11.88
5.82
7.56
81
10.67
Gross margin%
13.41
15.28
15.15
16.13
17.37
17.45
20.25
18.21
17.11
14.84
24.66
17.45
16.62
70
8.80
Operating margin%
34.91
34.81
36.10
36.67
34.17
33.45
35.06
34.75
35.94
36.37
10.53
35.06
34.98
60
3.36
Net margin%
13.61
11.38
10.63
7.93
9.48
7.94
9.02
10.69
9.78
10.44
9.05
9.78
10.11
88
12.46
P/E ratio (avg)x
25.96
28.53
31.72
29.09
28.73
26.71
27.21
25.64
26.49
27.50
36.72
26.71
27.36
9
37.42
EV/EBITx
35.89
41.51
39.48
37.86
42.32
41.96
43.95
50.42
53.80
52.91
13.00
50.42
42.14
68
8.27
FCF yield (avg)%
9.09
8.93
10.85
9.49
8.16
10.36
10.95
8.24
10.34
7.52
5.30
10.34
9.29
71
14.86
FCF margin%
25.30
22.73
23.30
22.39
23.19
23.48
23.54
25.13
22.14
24.47
20.02
23.54
23.39
31
1.666
FCF / Net incomex
0.285
0.296
0.348
0.334
0.367
0.386
0.409
0.419
0.422
0.414
1.760
0.414
0.377
8
22.30
ROIC%
16.53
13.60
11.46
13.54
15.51
17.17
17.25
19.17
17.18
15.91
5.63
17.18
16.22
72
20.86
Return on equity%
34.26
35.09
36.33
37.74
39.40
36.85
38.47
37.67
34.79
35.05
24.80
36.85
36.59
85
29.72
Return on assets%
8.92
11.18
11.83
13.22
11.41
13.49
13.11
14.34
15.52
14.06
8.19
14.06
13.16
15
0.67
EPS₺
0.88
0.92
0.92
0.87
0.94
1.02
0.95
0.94
1.05
1.14
0.73
4.08%
1.66%
—
3.73
EPS growth%
27.31
29.46
30.43
31.98
29.14
31.26
30.20
30.87
28.92
27.84
12.03
30.20
29.83
74
0.38
Bookvalue per sh₺
0.58
0.58
0.58
0.59
0.64
0.68
0.72
0.78
0.85
0.90
0.40
6.92%
3.95%
—
0.62
FCF per share₺
0.33
0.35
0.37
0.40
0.42
0.49
0.51
0.56
0.64
0.65
0.20
9.05%
6.42%
—
0.93
Dividend per sh₺
0.26
0.26
0.28
0.28
0.28
0.27
0.29
0.27
0.27
0.25
0.94
(2.35%)
0.17%
—
3.79
Div yield (avg)%
14.46
15.99
16.58
15.35
14.22
15.86
14.26
13.51
16.02
18.47
28.10
15.86
15.60
94
17.35
Payout ratio%
22.15
25.00
22.92
21.43
22.95
21.08
21.55
21.06
23.99
23.65
16.18
21.55
22.54
57
260.2
Shares (diluted)M
388.1
380.5
422.2
452.5
458.6
502.1
500.2
511.6
537.2
573.9
266.3
4.59%
4.57%
44
25.38
Buyback yield%
15.75
14.32
12.02
10.97
11.35
14.02
14.63
17.34
15.50
18.23
12.57
15.50
14.48
71
0.364
D/E ratiox
1.260
1.260
1.406
1.588
1.486
1.644
1.673
1.826
1.710
1.566
1.198
1.673
1.577
19
125.2
Enterprise value₺M
185.3
160.6
153.8
135.4
124.1
135.4
118.3
101.3
89.06
96.25
116.0
(4.96%)
(7.66%)
20
29.91
LT debt₺M
273.8
292.9
317.3
321.7
311.3
311.4
358.1
391.9
451.8
486.7
47.84
9.35%
5.58%
81
Revenue
₺397.4M
6.48%
1.00×
Cost of revenue
₺201.5M
6.03%
0.96×
Operating expenses
₺63.67M
6.99%
1.05×
Goodwill & intangibles
17.48%
Spread over hurdle
(5.70%)