404.8
Revenue₺M
439.2
441.9
447.2
454.4
466.3
471.4
478.0
482.9
488.5
493.6
429.1
1.14%
1.26%
11
15.37
Revenue growth%
28.73
31.45
32.62
30.78
31.43
30.90
33.57
31.45
30.77
33.11
8.27
31.45
31.44
25
23.98
Gross margin%
22.92
25.41
22.90
23.32
25.30
24.74
22.86
20.17
18.63
16.34
24.16
20.17
22.91
94
14.73
Operating margin%
12.44
13.73
15.46
14.51
15.21
17.08
15.38
16.41
18.68
18.17
26.33
17.08
15.42
29
3.98
Net margin%
0.78
2.04
1.26
0.40
0.40
1.86
2.17
0.81
1.16
2.99
15.49
1.86
1.21
10
17.90
P/E ratio (avg)x
34.99
39.42
36.60
39.36
39.81
45.11
45.63
42.38
42.43
39.49
22.08
42.43
39.65
8
20.90
EV/EBITx
14.65
14.60
15.94
15.07
17.14
17.76
16.66
17.40
17.70
18.13
10.70
17.70
16.90
44
3.34
FCF yield (avg)%
8.90
8.29
7.75
5.41
4.48
6.03
3.21
4.78
3.14
4.08
16.51
4.08
5.09
40
3.48
FCF margin%
9.01
10.07
10.69
9.87
11.87
9.60
8.39
10.65
10.63
8.12
19.90
9.60
9.97
83
0.791
FCF / Net incomex
1.445
1.519
1.559
1.790
1.784
1.930
1.988
1.821
1.934
2.203
1.722
1.934
1.805
24
21.81
ROIC%
6.03
7.93
4.95
3.89
2.58
3.64
5.63
6.71
8.30
8.29
26.74
6.71
5.83
14
20.67
Return on equity%
20.32
21.07
21.30
19.73
19.00
18.15
18.14
18.65
16.41
14.97
27.17
18.14
18.83
72
21.46
Return on assets%
23.36
23.94
24.75
22.23
22.62
23.54
24.35
21.56
22.48
19.74
17.42
22.48
22.99
62
1.32
EPS₺
0.92
0.94
0.84
0.81
0.75
0.80
0.78
0.70
0.66
0.58
1.37
(5.20%)
(4.64%)
—
9.89
EPS growth%
17.58
16.83
16.46
15.41
16.06
16.21
17.32
18.24
18.54
19.79
29.57
18.24
17.07
59
0.70
Bookvalue per sh₺
1.10
0.99
1.02
1.08
1.18
1.17
1.11
1.23
1.19
1.32
0.69
2.34%
1.34%
—
1.44
FCF per share₺
1.25
1.31
1.56
1.64
1.85
1.83
2.07
2.32
2.30
2.61
1.26
7.07%
7.97%
—
0.22
Dividend per sh₺
0.36
0.36
0.35
0.36
0.32
0.32
0.30
0.26
0.24
0.22
0.50
(7.40%)
(4.11%)
—
5.82
Div yield (avg)%
32.65
33.28
33.95
35.94
38.45
40.89
41.35
40.41
37.51
36.04
12.81
40.41
36.77
25
11.44
Payout ratio%
24.07
26.42
24.97
27.84
27.43
28.03
25.82
22.99
23.52
23.20
3.45
23.52
25.40
13
274.9
Shares (diluted)M
397.2
442.4
455.9
543.5
606.0
705.2
762.6
745.8
826.1
943.2
273.6
9.25%
10.52%
5
14.57
Buyback yield%
6.05
8.14
9.73
9.13
7.42
4.86
5.52
7.60
5.08
6.48
16.12
5.52
6.95
85
0.839
D/E ratiox
0.917
0.925
0.936
1.092
1.093
1.199
1.433
1.625
1.719
1.698
0.430
1.625
1.146
55
103.9
Enterprise value₺M
515.5
483.5
493.2
574.9
568.7
572.1
614.4
598.8
652.2
760.3
178.4
5.98%
3.73%
58
213.0
LT debt₺M
281.9
268.4
297.1
290.0
287.1
288.3
257.6
273.5
260.8
238.4
449.8
(3.66%)
(0.62%)
16
Revenue
₺493.6M
1.26%
1.00×
Cost of revenue
₺304.5M
1.09%
0.98×
Operating expenses
₺76.44M
0.83%
0.96×
Goodwill & intangibles
21.14%
Spread over hurdle
41.23%