641.4
Revenue₺M
461.8
483.4
501.9
520.9
542.7
560.2
565.2
574.3
580.9
587.5
713.4
1.60%
2.83%
34
27.16
Revenue growth%
13.95
14.29
14.38
11.89
9.07
11.97
9.61
10.81
12.52
11.50
4.77
11.50
11.93
85
6.90
Gross margin%
28.04
29.29
27.04
26.50
23.87
21.37
19.42
20.92
21.76
21.30
21.87
21.30
22.81
93
5.51
Operating margin%
0.93
1.03
2.13
1.99
0.40
0.40
1.72
3.51
6.17
5.42
19.20
3.51
1.85
12
23.37
Net margin%
29.70
31.41
32.52
34.74
37.22
37.54
36.32
37.03
35.18
35.51
19.57
36.32
35.34
22
22.91
P/E ratio (avg)x
17.81
19.69
20.49
19.95
19.39
21.68
19.40
19.69
20.42
21.91
37.82
20.42
19.82
20
13.01
EV/EBITx
10.28
9.856
10.52
10.44
11.24
10.00
8.766
7.684
7.815
8.206
36.23
8.206
9.929
68
3.28
FCF yield (avg)%
27.36
26.41
28.01
25.42
25.48
23.08
25.31
25.40
26.49
23.74
9.91
25.31
25.45
29
20.51
FCF margin%
20.55
18.07
19.35
17.83
16.91
18.56
20.23
22.08
24.91
24.36
26.62
22.08
19.79
33
0.426
FCF / Net incomex
0.944
1.081
1.118
1.137
1.177
1.314
1.314
1.539
1.817
1.835
1.317
1.539
1.246
76
29.23
ROIC%
35.69
34.79
37.26
37.08
36.05
37.26
36.89
35.63
38.09
38.72
18.46
37.26
36.98
79
19.76
Return on equity%
14.07
13.23
11.93
13.71
10.78
13.16
14.52
16.15
17.40
16.91
5.00
16.15
13.89
79
17.66
Return on assets%
26.46
27.54
26.25
26.95
24.28
24.22
24.50
26.25
24.69
22.76
10.82
24.50
25.47
79
1.07
EPS₺
0.55
0.57
0.57
0.49
0.47
0.48
0.51
0.47
0.48
0.51
1.10
1.59%
(1.48%)
—
15.08
EPS growth%
31.75
30.03
29.86
31.95
32.86
33.89
34.11
34.98
34.34
31.44
16.51
34.11
32.41
31
0.34
Bookvalue per sh₺
1.06
1.07
1.17
1.15
1.27
1.45
1.51
1.60
1.58
1.76
1.04
6.76%
5.76%
—
1.15
FCF per share₺
0.38
0.36
0.36
0.37
0.38
0.37
0.40
0.40
0.41
0.47
0.26
4.74%
1.57%
—
0.71
Dividend per sh₺
0.88
1.01
1.13
1.23
1.49
1.51
1.81
1.88
2.04
2.46
0.61
10.47%
12.65%
—
6.57
Div yield (avg)%
26.72
26.38
27.05
26.76
27.14
27.40
28.53
29.63
27.50
26.32
25.36
27.50
27.10
55
9.96
Payout ratio%
7.39
4.42
2.70
5.63
6.49
7.46
8.02
5.40
7.32
5.90
3.69
7.32
6.20
30
250.7
Shares (diluted)M
279.3
328.0
343.0
370.1
374.0
428.5
416.2
404.8
395.2
392.0
258.6
0.95%
4.51%
36
24.15
Buyback yield%
30.86
33.23
33.78
31.96
30.45
31.38
31.70
30.56
30.72
28.67
16.87
30.72
31.12
29
1.632
D/E ratiox
0.472
0.440
0.437
0.426
0.461
0.485
0.439
0.466
0.455
0.420
1.093
0.455
0.448
23
0.567
Enterprise value₺B
0.694
0.802
0.809
0.819
0.827
0.899
0.965
1.072
1.123
1.306
0.723
9.57%
7.99%
37
235.5
LT debt₺M
722.9
747.0
678.0
721.6
808.5
838.4
851.9
932.1
882.1
793.3
390.3
(0.38%)
1.96%
65
Revenue
₺587.5M
2.83%
1.00×
Cost of revenue
₺287.1M
2.57%
0.98×
Operating expenses
₺118.5M
3.71%
1.09×
Spread over hurdle
(21.06%)