70.44
Revenue₺M
205.2
225.2
247.5
270.1
296.4
314.5
332.2
365.5
399.3
429.8
73.26
7.72%
8.43%
81
19.39
Revenue growth%
15.57
17.08
15.91
16.08
16.54
13.80
12.21
12.29
15.06
14.23
20.76
13.80
15.31
44
26.83
Gross margin%
20.03
19.74
21.15
20.49
20.16
21.98
20.84
18.80
19.25
21.58
18.75
20.84
20.32
78
8.73
Operating margin%
27.18
26.27
25.03
27.10
25.55
23.75
22.70
21.09
22.92
21.82
16.98
22.70
24.39
13
24.16
Net margin%
15.14
13.04
13.40
13.79
13.65
15.86
15.57
13.64
16.22
19.21
13.40
15.86
14.47
32
24.99
P/E ratio (avg)x
32.64
33.68
32.68
33.11
31.82
28.99
27.56
30.79
31.21
31.34
33.19
30.79
31.58
18
7.108
EV/EBITx
13.89
12.33
12.98
12.10
12.37
11.96
11.77
10.94
9.389
9.285
33.69
10.94
12.03
71
2.85
FCF yield (avg)%
22.10
24.30
24.27
22.39
24.03
24.82
25.51
27.57
25.02
24.88
22.68
25.02
24.56
86
4.04
FCF margin%
20.30
21.34
19.78
17.85
17.26
15.51
16.81
14.91
13.97
11.15
26.19
14.91
17.03
88
1.449
FCF / Net incomex
0.217
0.210
0.222
0.213
0.235
0.239
0.218
0.211
0.216
0.231
0.724
0.218
0.217
68
8.14
ROIC%
27.09
27.08
26.01
28.18
28.71
28.11
29.34
28.19
29.31
29.65
20.23
29.31
28.18
54
11.13
Return on equity%
20.06
22.37
22.16
20.14
20.49
19.39
17.85
16.75
14.01
16.56
3.75
16.75
19.73
14
24.64
Return on assets%
23.93
26.46
27.30
29.34
27.85
27.09
26.06
23.08
24.83
23.82
11.45
24.83
26.26
30
11.39
EPS₺
19.47
18.35
18.83
21.65
23.22
22.74
24.88
26.07
25.69
24.35
11.98
0.96%
2.14%
—
14.63
EPS growth%
8.49
10.44
12.80
15.53
14.81
17.72
19.32
18.58
17.02
19.42
18.08
18.58
16.27
32
12.21
Bookvalue per sh₺
8.55
9.76
9.98
10.49
11.43
11.95
13.61
15.22
14.78
16.71
13.61
7.89%
7.53%
—
10.52
FCF per share₺
7.23
6.74
6.35
6.04
5.55
5.71
5.53
5.97
6.76
6.40
15.28
2.88%
(1.83%)
—
16.41
Dividend per sh₺
5.53
6.23
7.19
6.93
7.65
8.40
8.56
10.17
9.80
11.50
2.56
8.51%
7.39%
—
10.28
Div yield (avg)%
24.84
26.33
25.80
28.55
28.85
30.12
29.75
32.15
30.08
31.13
15.70
30.12
29.30
67
22.07
Payout ratio%
22.17
19.71
21.42
20.53
21.94
21.87
24.28
24.35
24.34
24.46
19.41
24.34
22.06
51
24.45
Shares (diluted)M
36.26
38.25
42.49
47.34
47.20
46.42
51.35
61.15
68.30
80.21
23.16
11.19%
9.20%
23
9.50
Buyback yield%
16.01
15.62
17.06
16.38
17.82
17.05
14.93
13.83
13.04
14.09
26.82
14.09
15.82
92
1.205
D/E ratiox
2.606
3.026
3.404
3.925
3.852
3.785
4.563
4.581
4.718
4.932
1.308
4.581
3.889
69
235.3
Enterprise value₺M
268.9
254.2
274.0
289.1
278.1
263.5
270.6
285.8
273.4
306.2
29.83
1.94%
0.13%
28
37.84
LT debt₺M
209.1
224.0
211.1
181.3
188.0
193.8
207.6
184.8
182.7
188.0
95.89
0.01%
(2.56%)
72
Revenue
₺429.8M
8.43%
1.00×
Cost of revenue
₺300.9M
8.43%
1.00×
Operating expenses
₺77.42M
7.49%
0.92×
Spread over hurdle
(13.59%)