278.1
Revenue₺M
452.6
487.9
515.9
552.3
577.9
618.2
651.0
686.9
738.8
781.6
294.2
6.22%
6.39%
61
18.14
Revenue growth%
30.82
29.65
27.68
30.10
28.54
26.62
26.26
27.24
28.55
26.56
16.41
26.62
28.11
66
16.60
Gross margin%
5.80
7.52
7.85
9.39
6.39
7.27
8.54
11.30
9.27
10.45
21.52
9.27
8.19
42
23.06
Operating margin%
30.78
29.14
29.42
26.95
29.19
26.86
24.85
26.17
26.13
23.28
15.73
26.13
26.90
53
12.99
Net margin%
19.45
17.65
18.30
17.95
20.13
19.13
22.12
21.36
24.04
24.42
2.61
22.12
19.79
30
13.26
P/E ratio (avg)x
24.70
22.54
24.54
23.87
20.88
19.25
21.21
22.48
22.23
19.32
23.37
21.21
22.36
38
29.39
EV/EBITx
12.78
12.64
13.94
12.93
13.75
15.47
14.70
14.02
15.51
14.83
23.62
14.83
13.98
42
6.71
FCF yield (avg)%
29.55
31.28
32.27
35.17
32.64
35.30
33.85
35.74
37.34
37.72
7.03
35.74
34.51
11
29.48
FCF margin%
0.40
0.40
0.99
0.40
2.63
3.74
3.15
4.39
4.65
7.61
18.46
4.39
2.89
46
0.200
FCF / Net incomex
0.996
1.058
1.133
1.198
1.205
1.080
1.142
1.198
1.185
1.256
1.723
1.185
1.164
72
12.90
ROIC%
8.02
5.46
3.09
4.71
7.02
6.46
4.41
6.76
9.11
12.07
25.20
6.76
6.61
18
27.06
Return on equity%
2.21
2.79
0.40
0.40
0.40
0.61
3.15
0.69
2.47
0.40
27.44
0.69
0.65
29
11.24
Return on assets%
17.85
18.46
18.28
16.19
17.18
19.81
18.91
20.50
19.92
19.56
19.84
19.81
18.69
53
0.34
EPS₺
0.73
0.76
0.71
0.68
0.65
0.65
0.64
0.65
0.59
0.61
0.35
(1.03%)
(2.52%)
—
5.37
EPS growth%
14.81
12.18
14.17
11.59
14.49
11.79
13.81
12.63
12.38
10.56
24.09
12.38
12.51
57
1.13
Bookvalue per sh₺
0.55
0.59
0.64
0.71
0.85
1.01
1.22
1.48
1.47
1.63
0.27
13.80%
12.48%
—
0.38
FCF per share₺
0.74
0.70
0.65
0.72
0.63
0.59
0.59
0.56
0.55
0.53
0.82
(3.52%)
(3.50%)
—
1.02
Dividend per sh₺
1.56
1.66
1.76
1.84
2.08
2.05
2.34
2.19
2.46
2.42
1.13
3.13%
4.55%
—
7.50
Div yield (avg)%
4.86
5.04
5.22
7.13
7.93
6.62
6.50
6.29
6.96
7.34
11.43
6.62
6.56
88
23.58
Payout ratio%
14.13
13.26
11.37
13.44
12.51
13.27
13.47
12.97
11.36
13.72
14.15
13.27
13.27
49
291.8
Shares (diluted)M
251.2
251.2
258.1
275.3
259.3
287.4
276.8
282.1
290.8
321.0
284.2
4.37%
2.63%
56
22.94
Buyback yield%
27.22
26.22
24.07
26.42
24.81
23.49
23.72
23.80
22.00
22.62
9.07
23.49
23.93
30
0.344
D/E ratiox
1.226
1.201
1.225
1.216
1.230
1.360
1.398
1.452
1.353
1.328
1.138
1.360
1.279
20
284.9
Enterprise value₺M
287.6
318.6
335.7
356.2
401.3
423.8
418.0
398.6
435.9
438.2
450.5
1.78%
3.86%
72
0.540
LT debt₺B
0.777
0.749
0.880
1.010
1.177
1.213
1.323
1.451
1.468
1.729
0.457
8.00%
9.67%
40
Revenue
₺781.6M
6.39%
1.00×
Cost of revenue
₺391.2M
6.36%
1.00×
Operating expenses
₺141.3M
6.35%
1.00×
Property and equipment
16.83%
Cash and investments
15.16%
Spread over hurdle
(16.32%)