87.43
Revenue₺M
828.1
846.7
850.2
847.5
865.8
848.9
869.8
868.1
884.7
870.3
91.58
0.10%
0.65%
13
20.51
Revenue growth%
28.82
29.14
31.72
31.25
32.20
31.50
31.79
30.80
32.78
35.08
9.46
31.79
31.61
25
6.90
Gross margin%
35.78
34.09
34.73
34.04
36.63
35.31
32.78
34.32
33.56
34.53
17.49
34.32
34.42
42
7.10
Operating margin%
15.51
17.41
19.16
16.95
15.98
13.25
14.75
13.64
11.08
8.99
27.60
13.25
15.13
28
20.56
Net margin%
25.42
23.77
23.82
25.64
24.58
24.18
25.83
28.74
31.53
33.71
18.14
28.74
25.53
84
18.05
P/E ratio (avg)x
9.173
8.875
8.130
7.233
6.269
6.877
6.478
6.885
7.491
6.759
15.03
6.877
7.059
83
21.92
EV/EBITx
7.228
8.104
8.755
8.370
8.203
8.139
7.553
8.553
9.210
10.09
30.92
8.553
8.287
8
7.36
FCF yield (avg)%
27.92
29.68
30.35
27.76
28.75
28.48
26.23
27.11
26.05
26.41
4.55
26.41
27.84
82
27.87
FCF margin%
10.90
8.25
10.02
11.43
10.33
10.88
8.57
6.20
6.91
6.44
5.12
6.91
9.29
36
0.339
FCF / Net incomex
2.097
1.974
2.236
2.229
2.545
2.891
3.111
2.972
3.011
3.440
1.320
3.011
2.718
28
20.12
ROIC%
22.77
22.53
20.19
19.12
16.79
17.92
16.41
15.94
18.01
16.19
7.36
16.41
17.97
15
6.78
Return on equity%
5.21
2.53
0.40
0.40
2.87
5.17
2.29
0.40
0.40
0.40
3.86
0.40
1.34
50
20.28
Return on assets%
10.87
11.39
8.45
6.91
4.86
4.72
2.12
3.20
3.12
5.47
12.04
3.20
5.16
60
0.29
EPS₺
0.65
0.72
0.81
0.79
0.85
1.00
1.16
1.10
1.08
1.15
0.30
6.15%
6.87%
—
10.65
EPS growth%
18.39
15.42
13.99
13.80
12.18
9.95
12.29
11.12
9.41
7.98
16.80
9.95
12.24
7
0.40
Bookvalue per sh₺
2.06
2.11
2.45
2.95
3.18
3.10
3.37
4.00
4.40
4.92
0.52
9.15%
9.74%
—
0.67
FCF per share₺
1.51
1.55
1.43
1.52
1.49
1.35
1.34
1.25
1.12
1.06
0.52
(6.55%)
(3.01%)
—
0.98
Dividend per sh₺
1.24
1.44
1.40
1.55
1.64
1.59
1.53
1.70
1.81
1.82
0.46
2.14%
4.17%
—
12.28
Div yield (avg)%
6.87
9.47
9.83
7.08
8.75
6.22
5.51
8.14
5.73
7.72
20.64
6.22
7.40
54
11.33
Payout ratio%
31.21
29.52
30.44
32.01
31.65
30.16
30.60
31.49
32.28
31.05
6.42
31.05
31.13
50
214.5
Shares (diluted)M
141.1
149.6
143.4
154.9
164.9
143.3
141.3
156.0
161.8
149.9
210.1
(1.88%)
0.57%
89
21.67
Buyback yield%
3.35
2.21
2.79
0.62
1.83
4.12
5.31
5.23
6.71
7.84
20.80
5.31
3.73
82
0.490
D/E ratiox
0.757
0.765
0.854
0.781
0.841
0.852
0.805
0.788
0.809
0.787
0.722
0.805
0.796
41
691.3
Enterprise value₺M
559.3
598.4
545.4
475.0
481.2
419.8
366.5
376.7
317.2
279.7
251.8
(10.28%)
(7.47%)
71
699.4
LT debt₺M
292.8
323.2
352.9
352.3
388.6
379.1
400.3
421.1
474.8
459.9
209.8
3.43%
5.59%
77
Revenue
₺870.3M
0.65%
1.00×
Cost of revenue
₺424.3M
0.64%
1.00×
Operating expenses
₺199.8M
0.85%
1.02×
Property and equipment
18.07%
Goodwill & intangibles
15.35%
Spread over hurdle
(9.80%)