637.6
Revenue₺M
515.5
528.9
539.6
555.8
565.5
580.6
592.6
594.3
603.7
609.3
661.1
1.50%
2.14%
75
8.38
Revenue growth%
18.83
16.20
17.94
20.72
20.86
18.94
21.10
20.63
18.78
16.25
8.59
18.94
18.89
9
9.72
Gross margin%
24.54
25.76
27.58
30.27
33.10
34.57
36.67
36.16
33.19
32.23
13.85
34.57
32.66
60
13.89
Operating margin%
30.56
27.69
30.53
29.44
29.89
30.14
31.57
29.19
29.24
31.00
25.37
30.14
30.01
23
8.62
Net margin%
8.19
6.76
8.83
7.97
9.33
8.23
10.68
11.09
13.00
10.49
29.83
10.68
9.08
49
30.62
P/E ratio (avg)x
38.63
42.04
43.16
46.53
55.54
55.26
56.51
66.44
67.85
69.04
14.13
66.44
55.40
62
18.82
EV/EBITx
24.05
21.97
19.61
19.45
16.88
17.21
18.24
16.46
16.67
17.74
15.86
17.21
17.99
90
14.59
FCF yield (avg)%
9.80
9.34
7.95
6.39
8.35
10.08
12.06
10.54
9.25
7.13
11.71
10.08
9.29
51
29.00
FCF margin%
20.49
18.83
20.87
23.61
23.71
26.11
25.87
28.84
29.12
26.99
20.68
26.99
24.79
23
0.302
FCF / Net incomex
1.152
1.254
1.104
0.970
1.041
1.070
1.151
1.211
1.252
1.298
0.156
1.211
1.152
50
18.63
ROIC%
9.71
12.43
10.18
7.94
5.59
6.00
3.60
3.33
3.52
1.89
7.99
3.52
5.79
71
14.11
Return on equity%
12.87
13.39
10.52
11.59
9.87
10.15
12.84
13.48
11.15
8.53
15.73
11.15
11.37
7
8.35
Return on assets%
20.54
21.61
21.38
23.63
22.18
24.63
26.95
26.30
27.90
27.46
26.58
26.95
24.13
31
0.70
EPS₺
1.11
1.05
1.08
1.08
1.07
1.08
0.95
0.85
0.88
0.79
0.74
(5.86%)
(3.58%)
—
28.87
EPS growth%
16.94
19.09
21.08
23.96
26.37
28.58
28.97
26.10
27.05
24.48
5.84
27.05
25.29
15
3.41
Bookvalue per sh₺
2.75
3.06
3.24
3.57
4.23
4.55
5.43
5.30
5.82
6.28
1.64
8.20%
9.93%
—
2.13
FCF per share₺
4.13
4.38
4.25
4.58
4.39
5.10
5.66
5.72
5.66
6.43
0.55
7.93%
5.83%
—
1.27
Dividend per sh₺
3.39
3.58
3.39
3.79
4.11
4.52
5.06
4.82
5.22
4.98
3.05
3.92%
3.27%
—
6.28
Div yield (avg)%
8.47
7.26
9.11
10.35
9.54
7.27
4.94
6.74
8.36
6.10
12.57
6.74
7.81
74
21.64
Payout ratio%
4.64
5.40
3.62
2.97
2.28
0.50
0.40
0.40
1.01
0.40
24.44
0.40
1.65
32
171.9
Shares (diluted)M
221.1
248.9
262.3
277.4
259.6
261.3
296.1
307.4
283.6
269.5
169.4
0.75%
2.61%
82
3.46
Buyback yield%
10.15
8.36
10.32
7.54
6.25
6.82
7.79
5.01
3.58
6.26
24.21
6.26
7.18
49
0.175
D/E ratiox
1.193
1.175
1.337
1.410
1.326
1.446
1.535
1.465
1.604
1.516
0.146
1.516
1.428
64
237.1
Enterprise value₺M
227.6
266.8
287.0
269.9
255.4
280.1
293.6
301.6
330.3
356.3
459.6
6.88%
6.06%
44
662.3
LT debt₺M
361.5
409.3
486.2
486.1
522.8
543.6
598.1
582.0
614.5
692.0
713.9
5.77%
8.25%
52
Revenue
₺609.3M
2.14%
1.00×
Cost of revenue
₺359.8M
2.38%
1.02×
Operating expenses
₺96.00M
1.42%
0.93×
Property and equipment
21.53%
Spread over hurdle
(21.44%)