324.6
Revenue₺M
354.8
379.2
421.0
456.4
496.0
545.7
590.6
634.4
697.1
768.5
338.3
9.15%
8.87%
31
9.73
Revenue growth%
29.96
32.64
31.03
33.39
31.39
31.87
34.28
32.88
33.64
34.09
23.94
33.64
32.76
71
3.57
Gross margin%
25.39
27.95
30.51
28.53
27.18
26.77
24.22
25.01
25.17
23.51
26.51
25.01
26.08
39
25.53
Operating margin%
11.06
13.70
10.82
9.96
8.22
10.47
11.81
12.88
14.04
11.68
19.08
11.81
11.37
50
14.59
Net margin%
23.68
21.73
22.50
21.59
22.36
23.78
26.24
23.42
25.17
27.70
8.52
25.17
23.55
86
31.42
P/E ratio (avg)x
28.60
26.32
24.42
25.86
28.26
26.71
28.60
25.85
28.80
26.55
32.68
26.71
26.63
52
31.82
EV/EBITx
39.88
42.89
47.81
55.25
52.05
48.56
50.84
56.12
64.72
66.39
11.66
56.12
51.45
61
29.92
FCF yield (avg)%
25.11
23.63
24.50
22.30
22.24
24.74
25.80
25.49
27.52
25.36
7.37
25.49
24.93
47
14.95
FCF margin%
19.73
19.80
19.82
22.78
24.07
26.87
29.60
31.64
32.88
30.76
27.21
30.76
25.47
54
0.715
FCF / Net incomex
1.435
1.379
1.271
1.290
1.359
1.221
1.096
1.193
1.302
1.142
0.700
1.193
1.280
76
20.91
ROIC%
20.86
22.74
24.32
24.56
23.98
21.32
18.45
17.20
14.50
16.71
10.31
17.20
21.09
52
23.91
Return on equity%
14.41
13.07
13.42
12.81
10.75
11.14
11.72
10.34
9.71
11.04
17.29
11.04
11.43
84
2.77
Return on assets%
10.35
11.47
13.48
14.05
11.81
14.18
13.80
13.15
12.08
14.89
8.30
13.80
13.32
84
0.95
EPS₺
1.48
1.32
1.32
1.49
1.64
1.83
1.88
2.07
2.03
1.88
1.06
2.73%
2.68%
—
22.20
EPS growth%
4.05
4.61
5.21
3.10
5.80
6.68
7.77
5.18
5.46
4.86
9.73
5.46
5.19
54
0.35
Bookvalue per sh₺
0.29
0.28
0.31
0.30
0.32
0.35
0.35
0.41
0.46
0.48
0.48
8.50%
5.00%
—
0.80
FCF per share₺
1.26
1.23
1.27
1.31
1.54
1.58
1.63
1.80
2.11
2.01
1.63
5.52%
4.27%
—
1.43
Dividend per sh₺
1.15
1.06
1.11
1.21
1.20
1.24
1.27
1.19
1.25
1.44
0.89
3.69%
3.46%
—
21.85
Div yield (avg)%
27.92
27.54
28.32
30.59
30.40
33.15
35.43
35.22
33.00
33.97
17.88
33.97
31.80
42
29.08
Payout ratio%
30.58
28.41
29.90
27.33
25.49
27.50
30.03
31.33
32.96
32.97
21.82
31.33
29.97
21
231.8
Shares (diluted)M
172.3
149.6
126.9
127.8
137.5
136.7
126.1
128.2
129.8
128.9
234.3
(1.29%)
(3.01%)
10
15.95
Buyback yield%
26.88
26.91
26.85
24.03
23.02
20.97
21.23
19.53
20.93
20.85
8.52
20.93
22.13
25
0.910
D/E ratiox
0.872
0.935
1.098
1.219
1.342
1.306
1.280
1.490
1.495
1.550
1.589
1.490
1.293
63
411.8
Enterprise value₺M
365.1
353.6
342.7
381.2
402.7
434.3
459.4
502.5
498.9
570.5
157.5
7.22%
4.22%
70
376.9
LT debt₺M
128.3
112.5
104.0
92.31
92.93
91.08
94.13
96.71
100.7
107.6
34.99
2.98%
(1.26%)
84
Revenue
₺768.5M
8.87%
1.00×
Cost of revenue
₺476.4M
8.59%
0.97×
Operating expenses
₺120.4M
8.97%
1.01×
Cash and investments
15.32%
Spread over hurdle
(26.00%)