1.494
Revenue₺B
1.788
1.912
2.096
2.280
2.414
2.627
2.842
3.012
3.280
3.518
1.586
7.82%
7.85%
45
14.29
Revenue growth%
23.55
20.90
22.91
24.41
22.70
19.84
17.59
16.50
15.95
17.08
13.79
17.08
20.37
26
2.53
Gross margin%
12.03
12.72
12.12
12.27
10.77
8.70
6.39
8.82
7.09
9.65
5.03
8.70
10.21
29
7.19
Operating margin%
27.60
29.08
28.72
27.08
28.02
29.15
28.48
26.09
25.44
24.77
12.54
26.09
27.81
53
17.05
Net margin%
17.89
17.19
17.99
15.52
12.74
11.84
9.21
8.73
5.79
8.09
6.54
8.73
12.29
16
18.69
P/E ratio (avg)x
9.075
9.494
8.859
8.495
8.840
8.974
8.847
9.465
8.516
9.020
19.99
8.974
8.917
32
36.24
EV/EBITx
19.46
20.53
22.81
22.02
23.51
24.32
26.41
30.64
29.52
34.46
32.54
29.52
23.91
79
18.48
FCF yield (avg)%
15.41
13.88
14.03
13.42
11.23
12.15
10.19
12.61
10.75
10.59
17.67
10.75
12.38
18
4.78
FCF margin%
11.26
9.37
8.93
6.67
9.13
9.69
9.00
9.14
11.42
12.34
21.23
9.69
9.25
45
0.250
FCF / Net incomex
1.347
1.355
1.505
1.576
1.685
1.816
1.838
1.781
1.815
2.026
0.483
1.816
1.733
29
26.08
ROIC%
4.33
5.84
4.76
6.91
9.73
11.12
13.20
13.95
15.92
14.08
9.16
13.95
10.42
39
26.51
Return on equity%
5.74
7.88
6.00
3.83
2.35
2.40
0.40
0.40
0.40
3.20
21.84
0.40
2.80
58
2.62
Return on assets%
15.82
14.41
12.31
12.68
12.04
11.00
8.60
8.26
9.06
11.15
22.05
9.06
11.60
30
0.09
EPS₺
0.14
0.14
0.15
0.15
0.16
0.18
0.21
0.22
0.23
0.25
0.09
9.75%
6.00%
—
17.93
EPS growth%
13.99
15.69
15.60
12.88
15.24
17.20
19.10
16.49
18.34
20.63
22.29
18.34
16.09
66
0.10
Bookvalue per sh₺
0.53
0.61
0.63
0.65
0.69
0.74
0.84
0.92
0.88
0.86
0.46
4.51%
4.26%
—
0.39
FCF per share₺
0.19
0.19
0.18
0.16
0.15
0.15
0.14
0.14
0.15
0.14
0.43
(0.57%)
(3.97%)
—
0.07
Dividend per sh₺
0.12
0.12
0.13
0.13
0.15
0.15
0.14
0.15
0.15
0.14
0.47
(1.30%)
2.34%
—
15.68
Div yield (avg)%
29.13
27.92
29.33
27.64
29.39
29.74
31.40
30.82
30.13
32.16
28.26
30.82
29.56
29
26.04
Payout ratio%
17.40
19.47
17.17
19.46
16.51
13.73
10.77
12.21
12.34
10.47
17.62
12.21
15.12
84
3.631
Shares (diluted)B
4.289
4.599
4.367
4.019
4.280
4.181
4.542
3.942
3.446
3.219
3.650
(5.54%)
(2.03%)
44
5.38
Buyback yield%
26.78
28.33
30.63
33.61
31.01
31.74
29.77
26.89
24.65
23.49
8.40
26.89
29.05
36
0.889
D/E ratiox
1.020
0.899
0.820
0.767
0.668
0.659
0.566
0.533
0.466
0.480
0.932
0.533
0.664
23
1.105
Enterprise value₺B
3.087
3.314
2.859
2.670
2.452
2.276
2.245
2.427
2.571
2.583
2.827
1.05%
(1.14%)
5
1,815
LT debt₺M
329.5
316.7
348.0
367.7
365.1
340.8
337.4
313.9
334.9
320.1
793.6
(2.60%)
(0.75%)
64
Revenue
₺3.518B
7.85%
1.00×
Cost of revenue
₺2.389B
7.67%
0.98×
Operating expenses
₺708.2M
8.49%
1.06×
Property and equipment
14.60%
Spread over hurdle
(26.50%)