279.7
Revenue₺M
438.3
466.8
506.8
532.4
577.4
619.9
674.5
727.5
793.6
862.5
294.9
8.36%
7.78%
76
15.05
Revenue growth%
11.39
13.20
10.38
12.39
12.76
14.73
11.94
11.47
8.92
9.59
19.22
11.47
11.71
43
19.31
Gross margin%
32.28
31.37
31.92
30.32
32.22
33.57
35.71
37.39
34.67
34.67
21.54
34.67
32.92
68
10.41
Operating margin%
6.50
6.99
7.65
7.85
8.44
6.75
6.88
8.49
8.36
7.39
29.12
7.39
7.52
21
20.90
Net margin%
14.52
14.57
17.14
18.31
20.12
17.93
16.07
13.09
13.94
11.96
13.89
13.94
15.32
10
18.33
P/E ratio (avg)x
36.84
37.74
39.81
40.79
44.76
45.98
41.61
43.10
42.94
41.84
31.20
42.94
41.72
32
9.101
EV/EBITx
17.13
18.29
21.20
23.72
23.66
24.68
26.44
27.81
32.32
39.07
7.461
27.81
24.20
71
16.85
FCF yield (avg)%
18.81
19.11
18.54
17.41
17.86
18.08
20.26
17.89
17.13
17.44
29.81
17.89
17.98
50
17.69
FCF margin%
16.17
16.10
13.74
11.37
11.82
9.52
11.35
14.05
12.60
10.76
16.14
11.35
12.21
11
1.250
FCF / Net incomex
1.898
1.883
2.034
2.076
1.892
2.034
2.075
2.076
2.209
2.098
0.916
2.076
2.054
86
20.15
ROIC%
25.96
26.17
24.26
22.17
20.66
21.33
22.51
24.46
25.42
24.89
6.19
24.46
24.36
14
9.39
Return on equity%
23.69
21.50
23.51
25.89
26.38
26.36
27.84
26.89
25.72
27.28
24.74
26.89
26.12
52
26.07
Return on assets%
10.15
8.62
9.30
10.23
7.26
5.07
2.95
3.72
1.34
1.26
25.73
2.95
6.16
94
9.96
EPS₺
3.90
3.99
4.09
3.61
3.86
3.43
3.35
3.19
3.32
3.28
10.21
(3.23%)
(0.81%)
—
20.60
EPS growth%
30.27
30.03
30.84
33.33
35.90
35.32
34.42
36.37
36.87
36.57
25.63
36.37
34.87
71
3.11
Bookvalue per sh₺
4.94
4.69
5.02
4.65
4.43
4.16
3.87
4.00
3.64
4.05
5.19
(1.76%)
(1.40%)
—
6.78
FCF per share₺
5.46
5.88
5.76
5.45
5.84
6.29
5.90
6.45
6.93
6.70
3.23
2.77%
1.75%
—
6.33
Dividend per sh₺
6.81
7.29
7.47
7.94
9.02
9.97
10.08
10.31
10.70
10.22
7.17
2.52%
5.40%
—
9.59
Div yield (avg)%
30.87
32.93
35.51
33.36
32.91
32.58
30.95
30.27
27.88
25.65
26.46
30.27
31.76
16
23.43
Payout ratio%
7.11
5.72
3.04
2.38
0.82
0.40
0.40
0.40
0.40
3.03
13.76
0.40
1.60
28
45.75
Shares (diluted)M
59.12
55.85
53.21
56.04
59.79
64.75
74.46
73.59
77.70
86.15
45.62
7.58%
5.28%
22
6.03
Buyback yield%
8.59
5.78
5.95
3.69
2.94
3.48
5.44
7.25
9.13
6.95
12.38
6.95
5.87
68
1.307
D/E ratiox
1.182
1.266
1.205
1.266
1.312
1.219
1.133
1.284
1.234
1.420
1.225
1.234
1.250
89
0.187
Enterprise value₺B
1.180
1.235
1.256
1.330
1.503
1.564
1.550
1.504
1.487
1.448
0.041
(0.74%)
3.42%
65
600.1
LT debt₺M
218.0
230.5
262.7
291.8
351.6
367.8
401.8
443.2
506.3
505.4
426.0
7.53%
9.45%
50
Revenue
₺862.5M
7.78%
1.00×
Cost of revenue
₺603.8M
7.78%
1.00×
Operating expenses
₺139.1M
8.49%
1.07×
Property and equipment
16.93%
Spread over hurdle
(17.78%)