1.018
Revenue₺B
2.119
2.229
2.334
2.492
2.667
2.833
3.022
3.185
3.378
3.572
1.070
6.02%
6.14%
29
8.61
Revenue growth%
28.12
27.17
27.63
30.38
31.12
29.16
28.60
30.78
31.12
28.47
12.44
29.16
28.88
29
27.94
Gross margin%
16.41
14.40
14.97
13.01
10.04
11.26
10.54
11.37
8.61
7.11
14.03
10.54
11.32
8
28.87
Operating margin%
10.71
8.24
9.42
7.63
6.61
7.22
5.10
2.80
0.40
0.74
3.20
2.80
6.91
91
10.17
Net margin%
14.22
14.65
15.30
17.06
18.41
16.56
16.49
17.72
20.45
23.26
23.80
17.72
16.81
58
23.93
P/E ratio (avg)x
16.55
19.12
21.18
24.74
28.44
32.05
33.65
34.47
33.99
39.21
13.02
33.99
30.24
63
33.96
EV/EBITx
14.78
17.21
19.69
19.71
24.02
28.73
29.65
35.08
34.72
35.76
37.36
34.72
26.38
33
12.41
FCF yield (avg)%
17.34
18.70
20.40
21.57
19.24
18.94
18.21
19.63
20.41
19.03
22.84
19.03
19.14
10
11.65
FCF margin%
27.41
25.94
25.59
23.02
20.82
19.06
18.74
18.73
18.13
17.81
6.53
18.73
19.94
77
1.674
FCF / Net incomex
0.582
0.548
0.559
0.602
0.542
0.560
0.531
0.534
0.582
0.638
1.525
0.560
0.559
85
18.78
ROIC%
19.34
17.46
18.81
18.32
18.97
19.11
21.31
20.82
19.01
16.37
9.21
19.11
18.99
55
12.68
Return on equity%
26.29
26.82
29.75
32.71
31.82
33.17
34.16
35.24
35.51
35.99
3.87
35.24
32.94
6
3.14
Return on assets%
10.56
9.59
7.38
6.00
3.63
2.70
3.14
2.51
2.27
3.53
6.37
2.70
3.58
45
19.59
EPS₺
10.06
10.78
11.02
10.25
9.82
9.77
10.22
11.17
11.69
12.66
21.88
5.21%
2.03%
—
7.71
EPS growth%
26.12
28.93
27.27
28.01
28.90
27.30
24.55
26.75
28.68
26.33
8.48
26.75
27.28
61
13.90
Bookvalue per sh₺
8.20
7.81
7.17
6.28
5.37
4.58
4.73
4.96
4.89
4.90
14.37
(1.83%)
(5.34%)
—
8.83
FCF per share₺
22.69
22.34
24.76
25.74
24.91
27.61
25.05
24.16
24.73
26.17
17.69
0.99%
0.36%
—
14.76
Dividend per sh₺
9.49
8.51
7.53
7.36
8.16
7.50
7.99
7.34
6.70
6.82
9.66
(3.53%)
(2.68%)
—
13.93
Div yield (avg)%
18.40
16.11
15.18
12.90
13.83
12.20
9.59
10.94
13.37
13.80
23.80
12.20
13.59
45
23.15
Payout ratio%
16.80
19.25
21.79
23.35
25.18
22.47
23.62
24.28
25.98
23.51
19.50
23.62
23.43
48
152.6
Shares (diluted)M
208.2
235.7
223.2
220.6
214.7
234.5
223.1
249.1
260.3
287.5
152.5
6.02%
3.74%
60
19.02
Buyback yield%
11.98
13.20
12.78
10.55
13.45
14.17
11.45
9.00
6.98
9.18
3.65
9.18
11.71
30
0.203
D/E ratiox
1.061
1.092
1.167
1.261
1.198
1.238
1.297
1.169
1.221
1.254
0.830
1.238
1.209
29
2.014
Enterprise value₺B
6.042
6.805
7.566
8.301
9.694
9.757
9.552
9.488
9.237
9.780
2.073
0.18%
6.70%
88
2.865
LT debt₺B
2.715
3.118
3.456
3.899
4.579
4.978
5.522
5.692
5.879
6.807
2.474
8.25%
11.35%
32
Revenue
₺3.572B
6.14%
1.00×
Cost of revenue
₺2.292B
6.15%
1.00×
Operating expenses
₺617.9M
6.74%
1.06×
Property and equipment
15.95%
Goodwill & intangibles
13.70%
Spread over hurdle
(10.24%)