76.74
Revenue₺M
628.5
670.2
715.3
756.7
784.6
806.8
853.9
886.1
921.7
949.7
83.10
3.89%
4.94%
65
17.16
Revenue growth%
34.77
33.09
35.00
32.61
34.12
36.98
38.58
38.31
38.69
37.78
6.16
38.31
35.99
37
15.26
Gross margin%
16.91
14.32
16.21
18.85
20.13
21.23
20.20
17.62
18.60
15.85
22.78
18.60
18.11
43
26.62
Operating margin%
25.08
25.61
27.25
27.96
27.99
25.32
25.73
28.37
29.85
28.73
29.83
28.37
27.61
67
10.47
Net margin%
28.42
30.18
32.27
32.23
32.67
32.69
34.48
36.41
36.17
37.38
13.06
36.17
32.68
39
27.60
P/E ratio (avg)x
11.02
10.27
11.32
10.78
10.12
9.096
8.611
9.727
9.326
10.46
29.63
9.326
10.19
94
14.97
EV/EBITx
30.32
31.02
30.71
29.05
32.05
34.53
37.56
36.93
37.81
41.59
33.12
37.56
33.29
61
19.00
FCF yield (avg)%
22.28
24.00
24.07
24.28
26.91
24.21
23.15
20.35
22.80
24.67
11.52
23.15
24.04
68
2.75
FCF margin%
19.73
17.49
15.93
16.57
15.86
15.95
17.77
14.80
16.17
16.70
15.21
16.17
16.37
51
0.901
FCF / Net incomex
0.406
0.440
0.449
0.504
0.537
0.533
0.527
0.572
0.582
0.640
1.752
0.572
0.530
8
25.09
ROIC%
6.45
5.31
5.01
5.14
7.55
9.58
6.86
7.79
6.32
7.69
12.99
7.69
6.66
18
15.00
Return on equity%
26.30
23.90
26.10
25.76
26.21
27.49
30.14
29.35
29.99
32.06
3.82
29.99
26.89
21
19.87
Return on assets%
21.56
21.22
21.73
23.29
23.32
26.30
27.55
29.14
30.94
33.01
14.54
29.14
24.81
75
0.23
EPS₺
0.49
0.52
0.50
0.57
0.55
0.60
0.61
0.61
0.59
0.61
0.24
2.23%
3.37%
—
15.05
EPS growth%
18.72
21.61
24.58
22.36
22.72
24.64
21.67
24.30
26.75
27.75
21.78
24.64
23.51
8
0.41
Bookvalue per sh₺
0.60
0.61
0.71
0.73
0.86
0.93
0.98
1.05
1.22
1.39
0.19
10.10%
10.64%
—
0.39
FCF per share₺
0.08
0.09
0.10
0.11
0.12
0.12
0.12
0.14
0.13
0.12
0.12
0.27%
4.86%
—
0.39
Dividend per sh₺
0.42
0.43
0.50
0.57
0.62
0.69
0.83
0.83
0.93
0.91
0.42
8.02%
7.83%
—
22.59
Div yield (avg)%
20.74
18.46
19.16
20.35
23.03
22.44
19.65
19.84
19.18
18.47
22.46
19.65
19.74
24
18.48
Payout ratio%
27.49
25.12
23.48
21.60
19.32
21.98
24.53
23.69
21.52
22.51
18.41
22.51
22.99
22
825.2
Shares (diluted)M
721.1
725.8
639.8
617.3
544.2
602.7
528.6
576.3
635.1
568.9
811.2
0.89%
(2.96%)
33
4.09
Buyback yield%
20.66
20.64
21.31
22.77
24.73
24.61
23.23
20.84
17.93
16.33
18.86
20.84
21.07
80
1.438
D/E ratiox
1.522
1.514
1.645
1.695
1.635
1.588
1.650
1.900
1.843
1.780
1.711
1.780
1.647
71
0.601
Enterprise value₺B
0.794
0.858
1.006
0.976
1.108
1.240
1.476
1.697
1.812
1.886
0.178
11.22%
10.75%
9
0.624
LT debt₺B
0.905
0.973
1.078
1.197
1.239
1.267
1.377
1.551
1.566
1.568
0.691
4.82%
7.30%
16
Revenue
₺949.7M
4.94%
1.00×
Cost of revenue
₺470.3M
5.11%
1.02×
Operating expenses
₺229.5M
4.86%
0.99×
Goodwill & intangibles
19.40%
Cash and investments
16.54%
Spread over hurdle
(16.79%)