183.5
Revenue₺M
226.9
239.5
242.7
250.1
263.9
276.1
286.8
295.2
308.0
312.0
193.3
3.40%
3.77%
41
20.02
Revenue growth%
4.26
4.98
5.19
3.14
5.23
4.27
5.92
5.59
3.48
1.00
21.41
4.27
4.62
27
9.51
Gross margin%
29.64
31.93
29.81
30.65
28.60
26.77
25.21
24.47
23.78
21.77
14.55
24.47
27.68
79
12.57
Operating margin%
15.42
14.91
13.44
14.56
16.76
15.94
16.22
15.47
12.53
9.54
7.71
15.47
15.17
21
18.05
Net margin%
29.45
30.94
29.29
28.26
25.30
27.31
29.57
28.33
28.18
29.06
20.20
28.33
28.69
10
21.91
P/E ratio (avg)x
17.90
19.66
20.40
17.76
16.73
15.22
15.85
15.91
14.83
15.91
37.41
15.85
16.32
43
12.20
EV/EBITx
51.13
52.78
51.57
53.32
51.48
48.12
48.08
52.42
57.31
63.99
33.30
52.42
52.00
42
9.18
FCF yield (avg)%
19.37
19.28
18.41
18.81
17.69
16.54
13.62
10.88
8.53
8.13
11.13
10.88
17.11
11
17.03
FCF margin%
15.69
16.87
15.37
16.17
17.57
18.29
16.53
18.68
18.73
16.06
18.00
18.29
16.70
67
0.322
FCF / Net incomex
1.822
2.115
2.192
2.618
3.110
3.230
3.535
3.554
3.764
4.304
0.103
3.554
3.170
54
7.15
ROIC%
19.81
21.86
22.40
21.85
20.36
19.26
18.95
19.65
19.35
17.91
3.42
19.26
19.73
70
8.56
Return on equity%
18.09
19.62
20.12
21.49
20.14
22.32
21.72
21.52
22.57
20.89
22.31
21.72
21.19
65
17.86
Return on assets%
1.31
0.40
1.24
0.40
1.80
0.82
1.73
4.13
6.33
5.63
22.57
4.13
1.52
95
0.59
EPS₺
0.25
0.25
0.27
0.32
0.34
0.38
0.39
0.40
0.45
0.46
0.61
6.49%
5.96%
—
5.67
EPS growth%
30.45
31.20
30.70
28.40
29.42
31.80
33.43
33.05
34.53
34.07
7.86
33.43
31.50
55
1.03
Bookvalue per sh₺
0.48
0.45
0.41
0.41
0.39
0.39
0.38
0.38
0.42
0.37
1.05
(0.84%)
(2.93%)
—
0.84
FCF per share₺
0.47
0.54
0.55
0.61
0.69
0.72
0.67
0.61
0.63
0.69
0.83
0.02%
5.19%
—
0.85
Dividend per sh₺
0.30
0.29
0.31
0.33
0.34
0.32
0.32
0.35
0.33
0.30
0.59
(2.64%)
0.98%
—
7.03
Div yield (avg)%
21.76
20.15
22.76
24.74
23.96
22.38
24.69
21.97
23.10
22.58
19.84
22.58
22.67
7
12.62
Payout ratio%
20.25
21.05
21.80
21.46
18.86
17.28
16.95
19.73
18.75
17.44
2.36
17.44
19.30
64
169.6
Shares (diluted)M
271.7
325.1
326.9
328.7
350.1
395.9
453.8
528.0
624.0
733.4
175.0
15.94%
10.93%
93
18.59
Buyback yield%
22.95
24.33
22.00
22.78
25.58
24.45
21.57
19.44
17.19
17.43
19.30
19.44
22.39
35
0.930
D/E ratiox
2.071
2.476
2.535
2.875
3.332
3.438
3.778
4.143
4.614
5.153
1.452
4.143
3.385
37
97.68
Enterprise value₺M
36.61
35.66
39.66
43.10
49.41
55.00
55.78
56.41
59.51
61.47
234.7
4.46%
5.41%
26
148.2
LT debt₺M
46.09
45.26
46.32
48.50
57.42
67.02
79.65
75.93
81.91
83.76
281.0
7.84%
6.16%
5
Revenue
₺312.0M
3.77%
1.00×
Cost of revenue
₺200.6M
3.76%
1.00×
Operating expenses
₺70.36M
4.04%
1.03×
Property and equipment
15.06%
Spread over hurdle
(26.34%)