457.8
Revenue₺M
503.0
538.3
571.1
606.8
645.4
675.5
697.9
717.9
762.3
808.5
476.4
4.61%
5.16%
49
19.70
Revenue growth%
19.11
19.62
18.97
17.52
15.89
13.63
11.04
8.44
10.80
9.25
8.91
10.80
14.76
76
17.01
Gross margin%
8.85
11.26
9.92
11.87
10.07
11.33
9.48
9.17
9.41
9.40
14.48
9.41
9.70
87
23.51
Operating margin%
7.92
8.55
7.63
10.49
12.30
10.58
9.35
8.50
11.43
9.88
24.43
9.88
9.61
35
11.75
Net margin%
11.78
12.94
15.05
17.16
18.47
16.26
16.80
14.76
13.64
15.69
14.60
15.69
15.37
16
7.728
P/E ratio (avg)x
20.43
20.16
21.74
21.35
22.30
22.63
23.72
24.78
29.46
29.81
16.86
24.78
22.46
64
24.30
EV/EBITx
22.08
19.88
19.28
17.53
15.64
16.42
16.24
15.41
14.78
14.77
18.17
15.41
16.33
64
27.99
FCF yield (avg)%
28.11
26.77
28.05
26.83
29.22
28.36
30.53
27.93
28.66
30.45
7.57
28.66
28.23
51
4.42
FCF margin%
32.42
33.25
30.25
31.46
30.24
30.13
31.59
33.50
34.71
33.56
12.21
33.50
32.00
74
1.114
FCF / Net incomex
0.680
0.724
0.776
0.811
0.832
0.818
0.785
0.909
1.037
1.139
1.533
0.909
0.815
57
26.25
ROIC%
23.13
24.26
24.77
22.88
22.04
19.21
21.20
20.64
19.20
22.00
18.17
20.64
22.02
61
25.00
Return on equity%
10.61
10.97
13.17
14.13
17.12
20.11
22.05
22.83
24.48
21.91
7.14
22.05
18.61
79
26.35
Return on assets%
23.34
21.60
22.50
24.53
22.08
24.05
24.26
21.82
21.99
19.14
25.79
21.99
22.29
66
1.69
EPS₺
1.67
1.74
1.70
1.77
1.76
1.81
1.92
2.04
2.08
1.99
1.87
2.46%
1.05%
—
27.71
EPS growth%
17.50
15.08
12.99
11.10
12.75
12.49
12.57
14.87
15.27
12.85
6.08
12.85
12.92
89
3.17
Bookvalue per sh₺
1.90
1.78
1.82
1.87
2.12
2.47
2.62
2.50
2.46
2.85
0.72
6.12%
4.67%
—
0.61
FCF per share₺
5.76
6.83
7.79
7.94
8.88
8.71
9.05
10.72
12.06
13.55
3.36
8.82%
10.83%
—
2.53
Dividend per sh₺
1.40
1.41
1.39
1.44
1.40
1.61
1.61
1.94
2.22
2.58
2.69
12.99%
7.23%
—
18.64
Div yield (avg)%
12.07
12.52
10.06
9.82
8.18
6.27
9.10
6.26
6.44
4.97
21.23
6.27
8.64
46
3.67
Payout ratio%
21.41
18.97
19.98
17.34
16.97
14.85
16.28
15.74
15.85
14.75
29.88
15.74
16.62
89
115.8
Shares (diluted)M
127.0
135.6
132.3
128.6
114.6
116.9
127.6
121.8
116.2
110.4
121.4
(0.74%)
(0.50%)
76
10.78
Buyback yield%
11.89
10.57
12.69
10.72
11.82
12.47
13.29
10.49
11.67
13.64
28.34
12.47
11.85
62
0.586
D/E ratiox
0.633
0.685
0.630
0.609
0.610
0.690
0.714
0.693
0.681
0.687
0.897
0.690
0.683
33
381.1
Enterprise value₺M
161.2
181.1
188.2
185.1
223.0
243.8
279.3
307.4
359.9
361.0
693.5
10.12%
9.90%
82
705.0
LT debt₺M
542.3
470.6
502.4
525.0
521.0
533.5
482.1
420.9
363.3
373.3
672.6
(6.45%)
(4.42%)
85
Revenue
₺808.5M
5.16%
1.00×
Cost of revenue
₺385.3M
4.92%
0.98×
Operating expenses
₺149.6M
5.92%
1.07×
Goodwill & intangibles
19.48%
Property and equipment
16.03%
Spread over hurdle
(16.68%)