613.3
Revenue₺M
606.9
635.1
668.5
700.1
730.2
770.3
788.8
832.7
849.8
894.2
684.9
4.13%
4.39%
80
11.12
Revenue growth%
21.04
23.16
26.09
25.08
24.99
25.02
27.92
29.96
31.40
33.12
9.34
29.96
25.58
76
7.75
Gross margin%
11.31
9.09
9.52
9.96
7.29
4.83
6.82
4.86
4.15
3.92
25.73
4.83
7.05
38
7.69
Operating margin%
12.79
13.01
13.74
14.26
14.11
14.82
14.19
14.39
12.94
10.49
21.48
14.19
13.93
83
22.74
Net margin%
8.26
10.24
7.66
5.31
5.60
8.42
9.56
10.36
11.37
12.61
11.66
10.36
8.99
82
20.35
P/E ratio (avg)x
45.63
54.86
63.91
75.64
79.08
90.18
91.18
90.09
94.72
97.47
19.87
91.18
84.58
39
34.99
EV/EBITx
62.32
63.87
66.52
71.89
85.16
99.36
118.4
133.5
147.9
144.3
17.74
133.5
92.26
78
20.00
FCF yield (avg)%
11.55
11.07
9.92
11.17
8.19
5.68
8.61
6.13
9.11
10.11
11.63
8.61
9.52
66
23.50
FCF margin%
29.66
31.15
28.17
28.42
30.41
32.10
31.06
28.52
27.38
27.05
11.17
28.52
29.09
49
0.595
FCF / Net incomex
1.179
1.148
1.130
1.152
1.229
1.410
1.528
1.782
1.845
2.080
1.624
1.782
1.319
12
21.58
ROIC%
27.88
28.33
31.21
29.90
30.71
29.41
28.26
25.33
23.00
22.61
21.24
25.33
28.30
89
9.26
Return on equity%
11.96
10.37
9.62
10.27
12.48
13.97
15.32
13.58
15.63
17.69
7.28
15.32
13.03
88
23.17
Return on assets%
8.92
7.74
10.24
7.41
8.22
7.61
6.70
8.43
9.98
10.53
9.77
8.43
8.32
56
0.04
EPS₺
0.10
0.10
0.10
0.10
0.09
0.10
0.09
0.09
0.08
0.08
0.04
(2.98%)
(3.67%)
—
4.72
EPS growth%
28.16
30.96
28.59
31.59
33.20
34.43
34.40
34.45
32.54
29.80
20.61
34.40
32.06
59
0.06
Bookvalue per sh₺
0.05
0.06
0.07
0.06
0.07
0.06
0.06
0.06
0.06
0.05
0.06
(3.69%)
(0.07%)
—
0.08
FCF per share₺
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.06
0.02
1.27%
2.61%
—
0.06
Dividend per sh₺
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.07
(4.05%)
0.09%
—
8.59
Div yield (avg)%
21.48
24.11
22.66
23.36
23.28
24.70
24.87
24.32
22.10
22.62
25.31
24.32
23.32
59
28.50
Payout ratio%
19.85
18.13
21.08
19.74
20.93
19.14
18.21
15.55
15.58
13.95
17.84
15.58
18.68
10
4.904
Shares (diluted)B
4.747
5.194
4.715
4.104
3.972
3.995
4.271
4.612
4.863
4.619
5.034
3.06%
0.10%
13
22.54
Buyback yield%
21.44
23.63
23.92
25.62
26.51
25.67
23.70
21.95
20.43
19.33
11.98
21.95
23.66
73
0.251
D/E ratiox
0.222
0.215
0.235
0.258
0.238
0.230
0.208
0.216
0.221
0.248
1.532
0.221
0.226
36
607.9
Enterprise value₺M
241.3
250.2
295.3
290.6
324.5
340.4
381.0
436.4
433.6
456.6
664.3
7.07%
8.39%
87
0.551
LT debt₺B
1.116
1.120
1.199
1.337
1.516
1.554
1.519
1.440
1.442
1.581
0.349
0.84%
2.90%
79
Revenue
₺894.2M
4.39%
1.00×
Cost of revenue
₺618.3M
4.60%
1.02×
Operating expenses
₺200.2M
4.03%
0.97×
Goodwill & intangibles
14.91%
Spread over hurdle
(28.50%)