2.224
Revenue₺B
2.231
2.308
2.303
2.325
2.378
2.433
2.508
2.569
2.586
2.645
2.381
2.15%
1.69%
17
4.10
Revenue growth%
23.36
22.97
22.27
25.04
27.14
30.06
32.83
34.40
35.76
33.86
21.89
33.86
28.60
74
2.24
Gross margin%
23.48
22.97
24.38
22.12
20.45
22.22
21.32
23.14
25.03
26.50
9.82
23.14
23.06
35
3.33
Operating margin%
9.72
12.45
12.70
11.46
11.36
9.11
11.69
10.60
13.18
10.44
7.65
10.60
11.41
7
17.36
Net margin%
10.30
10.95
9.18
9.10
9.24
11.56
13.81
16.04
17.17
16.46
24.90
16.04
11.25
45
9.742
P/E ratio (avg)x
35.85
39.58
41.62
48.12
46.97
50.44
53.60
51.45
57.17
55.71
11.40
53.60
49.28
59
16.33
EV/EBITx
43.61
43.14
49.19
48.00
55.80
54.41
53.49
54.80
53.81
58.30
21.61
54.41
53.65
20
5.24
FCF yield (avg)%
13.54
15.28
17.82
20.35
23.11
22.64
24.74
27.23
27.60
27.24
25.41
27.23
22.87
74
18.34
FCF margin%
14.09
14.06
14.67
14.65
14.37
11.75
14.51
11.95
14.53
11.81
8.07
11.95
14.23
73
1.466
FCF / Net incomex
0.549
0.520
0.502
0.485
0.516
0.504
0.476
0.439
0.395
0.364
1.002
0.439
0.493
31
22.90
ROIC%
24.05
21.06
23.98
26.71
27.86
28.13
31.03
32.17
31.04
28.31
14.48
31.03
27.99
6
15.91
Return on equity%
9.49
7.58
8.41
10.61
8.34
5.44
4.17
6.72
4.08
5.77
13.49
5.44
7.15
16
5.40
Return on assets%
11.74
11.12
9.34
6.91
4.00
6.77
9.35
6.49
3.61
1.39
23.34
6.49
6.84
89
12.82
EPS₺
13.99
15.52
16.68
15.86
18.28
21.03
24.40
27.83
29.03
28.52
13.09
9.31%
7.04%
—
29.30
EPS growth%
5.06
2.42
4.05
2.05
2.34
1.97
0.78
0.40
0.40
0.40
6.26
0.40
2.01
52
5.65
Bookvalue per sh₺
12.64
13.66
13.70
13.73
13.81
13.63
13.78
14.29
13.69
15.58
7.69
2.45%
2.58%
—
2.12
FCF per share₺
3.22
2.84
2.48
2.33
2.40
2.28
2.44
2.18
1.94
1.83
11.97
(5.32%)
(7.02%)
—
2.75
Dividend per sh₺
7.13
7.41
7.19
7.75
7.90
7.61
6.99
6.78
5.88
5.82
4.32
(5.92%)
(2.17%)
—
14.17
Div yield (avg)%
8.09
9.18
12.03
10.35
11.78
9.83
8.98
10.19
11.19
12.72
25.80
10.19
10.27
41
24.91
Payout ratio%
33.20
32.44
30.91
28.49
27.51
28.67
27.21
25.72
23.18
21.43
14.77
25.72
28.00
20
89.13
Shares (diluted)M
167.8
203.4
206.8
215.5
253.1
290.6
347.9
373.1
391.9
396.4
88.25
9.39%
10.29%
56
26.95
Buyback yield%
17.47
16.56
14.30
12.56
10.56
9.04
6.89
9.04
6.28
7.99
5.38
7.99
9.80
55
1.051
D/E ratiox
0.651
0.756
0.752
0.746
0.887
1.004
1.177
1.395
1.581
1.758
0.292
1.395
0.946
30
2.115
Enterprise value₺B
2.197
2.567
2.554
2.391
2.732
2.942
3.274
3.431
3.937
4.314
0.187
9.56%
8.43%
76
1.862
LT debt₺B
2.883
3.011
3.402
3.462
4.017
4.259
4.692
5.346
6.129
7.208
2.620
12.41%
9.47%
93
Revenue
₺2.645B
1.69%
1.00×
Cost of revenue
₺1.608B
1.80%
1.01×
Operating expenses
₺463.5M
1.38%
0.97×
Cash and investments
17.06%
Property and equipment
15.92%
Spread over hurdle
(15.50%)