10.18
Revenue₺B
19.85
20.82
22.14
22.97
24.40
25.56
27.03
27.73
28.51
29.47
11.07
3.85%
4.35%
48
24.44
Revenue growth%
10.73
11.47
11.70
9.11
8.31
11.22
13.70
11.69
10.87
11.79
5.98
11.69
11.34
46
7.59
Gross margin%
26.80
25.44
23.44
23.69
22.02
22.89
23.67
24.74
22.30
20.88
14.53
22.89
23.55
11
19.86
Operating margin%
23.97
23.33
23.60
23.80
23.90
23.69
23.14
21.79
20.93
18.83
29.21
21.79
23.47
25
9.67
Net margin%
22.62
21.19
22.22
22.65
20.02
17.07
17.21
20.20
17.99
20.14
18.83
17.99
20.17
26
9.032
P/E ratio (avg)x
10.88
10.39
12.29
12.26
11.60
13.09
15.04
15.10
14.30
16.17
35.23
15.04
12.69
75
8.729
EV/EBITx
27.25
28.31
30.52
31.44
32.74
34.95
34.08
34.25
37.96
40.96
35.65
34.95
33.41
86
26.30
FCF yield (avg)%
6.23
6.49
5.64
4.66
3.55
5.26
5.70
6.87
8.05
9.18
14.58
6.87
5.96
33
2.30
FCF margin%
11.36
11.35
10.65
10.56
11.20
11.70
13.77
15.29
16.31
16.66
15.46
15.29
11.53
46
1.187
FCF / Net incomex
0.628
0.653
0.606
0.622
0.613
0.596
0.690
0.679
0.781
0.823
0.553
0.690
0.640
16
17.93
ROIC%
22.79
20.54
22.09
23.12
25.65
26.11
25.08
22.94
22.97
23.19
9.55
23.19
23.04
38
13.94
Return on equity%
13.10
11.17
9.03
8.51
7.74
9.75
10.92
10.99
13.06
12.48
5.66
10.99
10.96
43
7.92
Return on assets%
5.12
2.54
4.08
2.86
5.45
5.16
6.36
6.44
6.13
7.39
28.91
6.36
5.31
24
31.89
EPS₺
26.39
25.31
27.94
29.94
29.31
32.76
36.74
42.27
47.89
55.51
33.86
13.63%
8.27%
—
27.05
EPS growth%
5.24
2.25
2.16
0.40
1.51
3.03
2.07
1.26
1.59
1.64
29.48
1.64
1.85
52
16.83
Bookvalue per sh₺
37.43
32.43
32.51
29.60
27.63
24.05
24.22
25.69
25.16
22.16
45.23
(4.31%)
(4.76%)
—
23.02
FCF per share₺
51.65
53.71
55.66
54.82
56.32
66.32
77.64
81.14
95.50
114.12
44.43
15.17%
8.60%
—
23.59
Dividend per sh₺
66.27
76.82
74.11
86.11
89.31
87.83
96.22
98.57
107.50
104.21
15.36
3.14%
4.39%
—
5.72
Div yield (avg)%
0.40
2.50
3.10
0.71
3.46
3.44
5.29
4.83
2.38
1.14
5.55
3.44
2.80
34
4.00
Payout ratio%
23.89
22.03
20.52
23.25
21.28
22.60
20.85
19.22
17.84
19.76
26.97
19.76
21.06
46
185.1
Shares (diluted)M
120.3
111.8
101.8
105.9
115.7
114.3
119.6
125.3
107.2
95.64
182.4
(3.73%)
(2.95%)
74
20.87
Buyback yield%
23.39
23.41
26.02
25.84
24.83
26.86
27.99
27.66
26.03
26.74
5.17
26.86
26.02
8
1.796
D/E ratiox
2.733
3.083
3.050
3.428
4.062
4.062
4.141
4.694
4.635
5.463
0.911
4.635
4.062
23
12.67
Enterprise value₺B
13.71
13.77
13.64
14.65
14.93
17.88
19.34
21.01
20.80
23.77
16.85
9.76%
7.27%
47
18.20
LT debt₺B
30.39
35.42
41.39
43.61
50.28
53.89
53.84
56.67
58.67
65.97
19.56
5.58%
8.75%
62
Revenue
₺29.47B
4.35%
1.00×
Cost of revenue
₺16.85B
4.65%
1.03×
Operating expenses
₺3.259B
4.16%
0.98×
Cash and investments
18.44%
Property and equipment
15.37%
Spread over hurdle
(17.25%)