413.0
Revenue₺M
301.7
322.4
348.2
371.6
392.6
417.3
440.2
479.7
511.6
533.1
430.5
6.31%
6.77%
10
3.12
Revenue growth%
16.92
14.50
13.31
14.43
14.10
11.74
12.63
14.77
14.16
15.44
22.34
14.16
14.30
11
28.30
Gross margin%
10.04
10.23
11.86
13.98
15.43
17.63
18.94
18.83
21.81
24.10
22.66
18.94
16.53
28
25.97
Operating margin%
0.81
0.40
0.40
3.14
2.03
1.08
0.49
0.40
0.40
0.40
20.92
0.40
0.45
63
19.03
Net margin%
25.61
26.79
25.27
22.33
20.92
21.36
18.74
16.43
18.39
15.43
23.30
18.39
21.14
42
36.88
P/E ratio (avg)x
42.65
45.96
44.34
41.82
47.67
46.67
43.35
44.47
49.63
45.79
18.52
45.79
45.13
73
32.27
EV/EBITx
37.84
34.31
31.70
31.37
28.46
30.45
29.63
30.92
28.86
26.14
13.46
29.63
30.69
33
20.90
FCF yield (avg)%
5.87
7.04
6.23
8.58
8.70
7.34
8.58
11.29
10.28
7.94
8.07
8.58
8.26
29
13.55
FCF margin%
16.82
16.82
18.89
21.74
19.89
21.38
21.22
23.50
21.14
19.62
17.71
21.22
20.52
73
1.173
FCF / Net incomex
0.363
0.334
0.367
0.336
0.310
0.314
0.343
0.363
0.345
0.342
0.118
0.343
0.343
67
25.43
ROIC%
19.77
19.76
20.25
19.72
21.76
23.91
22.55
22.06
22.76
24.48
24.56
22.76
21.91
44
17.68
Return on equity%
20.67
19.18
18.42
20.90
18.70
21.38
23.41
23.03
21.20
20.74
23.46
21.38
20.82
85
11.35
Return on assets%
20.90
19.13
17.29
17.41
19.27
21.30
22.23
19.27
22.18
20.47
11.89
21.30
19.87
63
1.20
EPS₺
2.20
2.52
2.67
2.99
3.39
3.32
3.31
3.46
3.48
3.56
1.27
0.98%
5.89%
—
22.19
EPS growth%
18.63
20.42
23.13
25.08
24.16
21.60
24.22
26.69
29.39
29.59
12.09
26.69
24.19
79
1.09
Bookvalue per sh₺
1.97
2.03
2.17
2.27
2.50
2.39
2.77
2.70
2.96
3.20
0.65
5.07%
5.47%
—
0.26
FCF per share₺
1.35
1.28
1.25
1.20
1.34
1.32
1.48
1.60
1.79
1.98
0.30
8.03%
4.14%
—
1.21
Dividend per sh₺
1.49
1.55
1.53
1.59
1.77
1.92
2.13
2.11
2.06
2.30
0.59
5.40%
5.91%
—
13.28
Div yield (avg)%
5.32
8.07
6.14
8.10
10.63
13.43
12.09
14.86
12.60
12.13
17.05
12.60
11.36
18
23.89
Payout ratio%
26.67
26.28
23.65
21.99
20.38
23.34
21.47
20.12
19.64
19.38
10.03
20.12
21.73
94
113.9
Shares (diluted)M
154.3
170.4
172.7
199.0
189.5
203.3
196.6
186.3
199.3
228.8
111.0
3.84%
5.28%
27
19.13
Buyback yield%
4.78
3.94
4.47
1.73
0.77
0.71
2.17
3.62
1.92
2.03
20.13
2.03
2.10
43
0.467
D/E ratiox
2.371
2.459
2.390
2.485
2.337
2.513
2.669
2.551
2.469
2.347
0.408
2.513
2.464
91
377.4
Enterprise value₺M
78.81
80.81
81.29
80.05
80.75
84.02
91.03
88.28
100.1
98.29
295.8
4.01%
3.78%
21
295.7
LT debt₺M
57.17
60.52
59.05
56.18
62.29
64.85
61.22
64.83
60.89
61.18
88.57
(0.36%)
0.80%
89
Revenue
₺533.1M
6.77%
1.00×
Cost of revenue
₺332.1M
7.01%
1.02×
Operating expenses
₺55.92M
6.60%
0.98×
Spread over hurdle
(23.39%)