413.6
Revenue₺M
356.8
372.9
387.8
407.3
425.3
454.2
477.2
501.9
532.8
568.6
428.4
5.98%
5.33%
81
28.03
Revenue growth%
7.57
6.91
6.82
5.35
7.99
7.90
5.88
8.69
6.21
4.12
5.75
6.21
6.86
50
25.61
Gross margin%
26.52
24.79
26.08
24.91
27.18
27.55
25.04
25.41
26.23
28.79
17.16
26.23
26.16
37
8.84
Operating margin%
12.68
11.04
12.85
11.15
11.10
12.20
11.34
10.02
8.05
5.42
23.63
10.02
11.12
19
11.01
Net margin%
9.55
7.76
10.21
8.72
8.48
8.98
9.71
11.58
10.89
12.53
29.07
10.89
9.63
31
35.81
P/E ratio (avg)x
21.46
19.83
20.95
22.46
21.61
23.31
20.73
21.14
19.77
19.29
8.505
20.73
21.04
55
15.92
EV/EBITx
46.43
43.95
45.99
46.85
45.84
49.84
47.73
52.91
60.96
61.30
19.05
52.91
47.29
15
2.10
FCF yield (avg)%
19.91
17.43
14.83
16.82
15.32
13.52
11.23
8.73
6.45
7.21
16.58
8.73
14.18
9
3.80
FCF margin%
16.95
15.95
12.98
14.79
12.52
10.70
11.90
10.08
7.38
6.63
20.63
10.08
12.21
74
0.642
FCF / Net incomex
1.411
1.539
1.551
1.768
1.877
2.116
2.072
2.429
2.621
2.502
1.563
2.429
1.975
34
21.31
ROIC%
30.90
29.74
31.48
34.02
36.29
36.37
34.07
33.37
31.30
34.07
21.58
34.07
33.69
80
3.59
Return on equity%
1.57
0.40
2.19
3.04
2.15
2.52
4.27
1.48
0.40
2.13
26.23
2.13
2.14
87
7.16
Return on assets%
24.17
26.98
25.14
27.17
27.93
25.84
26.15
23.31
25.88
23.53
11.71
25.84
25.86
59
5.32
EPS₺
3.54
3.91
4.21
4.70
5.51
6.34
7.66
7.55
7.46
8.26
5.92
8.43%
9.84%
—
12.16
EPS growth%
25.31
22.45
21.11
18.44
16.54
15.42
18.20
19.03
21.27
23.34
28.05
19.03
20.07
82
4.11
Bookvalue per sh₺
5.71
6.48
6.38
5.92
6.64
7.43
7.76
7.11
8.07
7.70
3.05
3.01%
2.14%
—
4.00
FCF per share₺
12.91
11.87
12.30
12.28
13.07
12.67
13.78
13.15
12.02
13.17
7.44
0.16%
0.07%
—
3.08
Dividend per sh₺
13.89
13.10
13.04
12.12
11.86
12.91
14.22
14.39
15.83
15.50
4.36
5.51%
1.35%
—
23.83
Div yield (avg)%
13.22
10.34
11.53
8.61
9.63
9.86
7.42
8.76
11.27
13.80
29.79
9.86
10.10
46
18.54
Payout ratio%
9.42
7.79
10.54
11.38
9.43
9.69
11.01
8.43
10.55
12.24
24.87
10.55
10.12
93
30.63
Shares (diluted)M
41.68
48.64
46.54
44.90
49.23
46.04
43.80
46.51
44.13
46.77
30.19
(1.02%)
2.19%
85
5.08
Buyback yield%
13.05
12.03
9.74
7.81
5.67
6.07
3.85
3.72
6.04
7.45
23.42
6.04
6.76
24
1.334
D/E ratiox
2.194
2.203
2.551
2.694
3.143
3.720
4.373
5.222
6.171
7.221
1.679
5.222
3.432
6
401.3
Enterprise value₺M
42.47
43.33
43.78
47.51
54.66
59.36
63.06
69.24
79.85
84.83
262.4
9.19%
8.24%
11
50.00
LT debt₺M
196.4
207.2
210.8
207.4
234.0
217.7
208.0
222.8
250.8
276.0
393.9
3.35%
4.40%
31
Revenue
₺568.6M
5.33%
1.00×
Cost of revenue
₺277.7M
5.33%
1.00×
Operating expenses
₺127.4M
5.35%
1.00×
Property and equipment
17.23%
Spread over hurdle
14.30%