454.1
Revenue₺M
679.6
698.3
701.4
723.1
724.2
737.6
730.2
752.8
769.2
788.3
470.5
1.71%
1.55%
67
11.49
Revenue growth%
14.56
15.38
17.97
19.97
22.92
24.69
26.24
24.36
22.04
19.86
7.94
24.36
21.01
91
12.26
Gross margin%
2.73
0.40
1.18
0.40
0.40
0.40
3.27
3.83
4.97
6.91
14.31
3.83
1.96
22
3.76
Operating margin%
27.95
30.66
32.19
31.71
32.64
34.99
35.91
38.13
38.96
37.22
28.20
37.22
33.82
48
18.74
Net margin%
6.57
6.49
5.84
8.27
7.78
5.81
3.42
3.32
5.35
7.79
7.92
5.35
6.17
90
21.75
P/E ratio (avg)x
10.83
12.67
14.63
17.03
17.63
17.42
18.10
17.31
16.97
18.64
24.34
17.42
17.17
17
25.79
EV/EBITx
27.11
26.89
31.70
31.57
34.26
35.93
39.42
45.20
53.93
55.77
34.64
45.20
35.10
27
7.42
FCF yield (avg)%
14.27
12.74
12.33
10.85
8.56
9.13
7.65
6.88
5.13
7.87
29.72
7.65
8.85
90
24.11
FCF margin%
16.90
19.54
20.38
22.93
21.70
22.67
24.70
26.24
24.46
24.64
29.91
24.64
22.80
66
1.565
FCF / Net incomex
0.772
0.808
0.717
0.750
0.768
0.757
0.765
0.817
0.896
0.859
0.637
0.817
0.770
50
18.56
ROIC%
22.00
23.51
24.17
21.77
23.93
23.85
24.76
24.14
22.50
19.92
23.16
23.85
23.68
58
7.79
Return on equity%
14.58
15.27
15.46
17.06
17.28
19.44
21.49
20.40
21.58
22.89
26.27
21.49
18.36
78
20.78
Return on assets%
28.50
26.63
28.88
27.48
28.65
27.87
30.02
32.56
32.66
32.95
23.50
32.56
28.76
94
2.21
EPS₺
1.05
1.17
1.32
1.35
1.31
1.49
1.49
1.73
1.87
2.08
2.38
9.60%
7.22%
—
16.05
EPS growth%
22.83
21.72
24.43
24.47
26.60
27.40
27.90
27.65
29.89
32.73
20.89
27.90
27.00
31
1.93
Bookvalue per sh₺
3.85
3.75
4.09
4.10
4.63
5.04
5.55
5.83
6.66
6.78
0.76
7.94%
5.81%
—
3.41
FCF per share₺
2.62
2.71
2.85
3.21
3.87
4.49
4.66
5.30
5.70
6.10
0.99
9.53%
8.70%
—
3.14
Dividend per sh₺
7.32
6.92
7.99
7.71
8.74
10.17
11.87
12.17
13.08
13.76
0.88
9.51%
7.96%
—
7.07
Div yield (avg)%
16.13
17.80
16.42
19.37
17.81
20.68
19.17
18.38
21.02
20.23
10.70
20.23
18.77
84
23.09
Payout ratio%
6.90
8.19
10.42
7.54
7.93
5.60
7.30
7.95
8.50
9.12
7.76
7.95
7.94
19
150.4
Shares (diluted)M
237.0
227.6
253.4
255.9
264.4
286.3
305.7
316.5
324.5
334.4
149.6
4.81%
4.39%
84
23.54
Buyback yield%
27.76
28.87
28.05
26.57
24.69
22.87
20.04
20.18
21.34
22.69
16.86
21.34
23.78
9
0.128
D/E ratiox
1.811
1.958
2.018
1.972
2.153
2.223
2.443
2.470
2.765
3.095
0.432
2.470
2.188
65
0.869
Enterprise value₺B
1.204
1.106
1.010
0.932
1.027
0.932
1.002
0.969
1.056
1.165
0.194
2.55%
(0.26%)
41
954.6
LT debt₺M
344.1
357.7
352.8
322.1
313.9
303.1
284.5
305.9
304.6
297.2
85.05
(1.09%)
(0.72%)
48
Revenue
₺788.3M
1.55%
1.00×
Cost of revenue
₺415.3M
1.62%
1.01×
Operating expenses
₺168.9M
1.72%
1.02×
Goodwill & intangibles
16.06%
Spread over hurdle
(24.07%)