3.552
Revenue₺B
2.476
2.597
2.697
2.865
3.035
3.247
3.496
3.704
3.813
4.010
3.703
5.73%
5.72%
41
28.59
Revenue growth%
6.31
8.45
7.93
10.47
8.17
10.93
10.74
10.05
8.41
7.90
11.31
10.05
8.43
6
28.28
Gross margin%
7.66
7.55
4.74
3.55
4.92
4.41
7.10
6.56
5.12
2.87
9.82
5.12
5.02
12
13.77
Operating margin%
0.94
3.80
5.09
2.96
2.29
0.55
0.40
0.40
0.40
0.40
18.88
0.40
0.75
67
3.76
Net margin%
17.63
20.52
21.64
21.19
23.70
26.44
27.82
25.05
27.60
25.03
7.92
26.44
24.37
12
25.23
P/E ratio (avg)x
5.871
5.474
5.015
5.004
4.671
4.844
4.684
4.652
4.356
3.873
15.36
4.652
4.764
10
20.91
EV/EBITx
26.89
27.13
25.85
26.40
25.90
27.58
29.97
27.65
28.81
26.84
12.31
27.65
27.01
22
12.55
FCF yield (avg)%
3.22
3.05
0.40
2.76
2.48
2.45
1.82
0.40
0.47
2.29
23.49
1.82
2.37
73
7.03
FCF margin%
16.30
16.88
17.32
17.00
15.70
15.83
18.00
19.14
18.24
18.20
15.98
18.20
17.16
80
1.056
FCF / Net incomex
0.244
0.238
0.257
0.235
0.241
0.263
0.287
0.309
0.288
0.286
1.110
0.287
0.260
64
4.01
ROIC%
15.76
13.73
15.84
15.78
17.54
18.35
20.99
21.17
21.25
19.59
14.80
20.99
17.95
60
3.80
Return on equity%
24.47
22.87
21.78
23.47
24.11
22.09
23.98
21.23
23.77
24.52
16.14
23.77
23.62
70
8.86
Return on assets%
21.92
22.44
22.54
22.55
20.70
19.11
18.80
17.86
19.58
19.80
24.46
19.11
20.25
14
3.71
EPS₺
1.34
1.43
1.48
1.33
1.35
1.45
1.46
1.63
1.51
1.69
3.81
4.66%
2.75%
—
25.37
EPS growth%
22.33
21.22
22.18
20.40
19.56
19.39
18.34
20.57
18.20
16.88
7.09
18.34
19.98
66
0.85
Bookvalue per sh₺
1.09
1.21
1.33
1.46
1.66
1.63
1.56
1.53
1.41
1.46
1.05
(2.57%)
2.33%
—
0.74
FCF per share₺
1.66
1.86
2.13
2.10
2.25
2.50
2.63
2.90
3.17
3.06
3.27
6.32%
7.86%
—
3.68
Dividend per sh₺
5.56
5.64
5.69
6.49
6.89
7.46
9.01
10.45
12.41
14.66
1.63
16.30%
10.56%
—
26.97
Div yield (avg)%
19.01
19.29
20.84
19.48
18.76
17.17
18.87
18.25
19.78
19.10
29.32
18.87
19.05
83
12.53
Payout ratio%
13.73
16.54
18.28
19.40
17.36
20.19
17.48
16.35
15.67
15.04
20.65
16.35
16.95
10
643.3
Shares (diluted)M
659.4
584.0
530.8
485.1
519.8
448.9
451.3
423.5
425.8
428.6
651.1
(3.79%)
(3.81%)
94
9.58
Buyback yield%
7.76
10.55
7.89
5.35
4.93
7.25
6.34
5.39
8.04
9.86
25.16
7.25
7.51
30
0.341
D/E ratiox
1.409
1.379
1.327
1.506
1.639
1.741
1.728
1.917
2.003
2.153
0.141
1.917
1.683
25
0.273
Enterprise value₺B
0.348
0.367
0.358
0.339
0.346
0.395
0.380
0.431
0.452
0.428
3.705
4.35%
1.73%
74
3.514
LT debt₺B
2.324
2.276
2.010
2.245
2.202
2.123
2.030
2.169
2.324
2.478
3.086
2.39%
0.75%
5
Revenue
₺4.010B
5.72%
1.00×
Cost of revenue
₺2.311B
5.79%
1.01×
Operating expenses
₺586.4M
5.42%
0.97×
Goodwill & intangibles
18.36%
Spread over hurdle
(22.51%)