252.3
Revenue₺M
324.6
346.0
384.0
408.9
443.2
486.5
534.6
591.0
651.7
707.8
267.5
9.82%
9.00%
36
28.85
Revenue growth%
24.80
23.50
22.62
19.92
19.68
20.13
19.20
21.40
22.32
19.47
19.22
20.13
20.76
57
3.75
Gross margin%
16.81
15.90
16.63
14.75
14.44
12.04
14.40
17.18
14.33
16.22
4.53
14.40
15.33
51
6.15
Operating margin%
32.29
34.39
33.39
33.70
31.17
29.71
31.70
32.03
30.30
31.12
28.97
31.12
31.87
81
21.91
Net margin%
15.95
17.85
17.36
18.53
16.27
13.70
11.23
11.80
14.25
16.33
10.61
13.70
16.11
85
22.70
P/E ratio (avg)x
30.29
30.66
31.59
31.58
36.96
43.53
43.39
44.64
45.16
47.86
14.67
44.64
40.17
51
13.60
EV/EBITx
45.86
46.11
50.72
50.68
57.02
60.02
70.76
71.19
81.17
91.36
25.47
71.19
58.52
51
2.39
FCF yield (avg)%
24.94
22.30
25.22
27.48
26.02
27.71
25.50
27.24
27.97
29.11
27.91
27.71
26.63
51
28.14
FCF margin%
17.19
15.06
17.46
19.97
18.47
20.37
18.39
16.21
17.38
19.37
16.41
18.39
17.92
53
0.246
FCF / Net incomex
1.678
1.720
1.813
2.050
1.939
2.202
2.412
2.735
2.955
3.398
0.833
2.735
2.126
43
6.92
ROIC%
19.21
19.38
17.01
16.49
16.17
14.99
17.93
20.03
18.14
20.53
21.28
18.14
18.04
27
10.52
Return on equity%
15.62
14.81
13.83
11.74
10.75
9.87
7.55
10.42
8.17
5.38
29.09
8.17
10.58
14
26.17
Return on assets%
15.20
13.07
14.53
16.14
18.06
16.12
17.20
15.65
14.16
16.92
18.38
16.12
15.89
28
0.47
EPS₺
1.18
1.17
1.23
1.23
1.40
1.60
1.57
1.77
1.88
2.23
0.49
9.78%
8.15%
—
10.37
EPS growth%
12.62
12.14
14.31
13.71
14.10
12.55
13.73
16.16
13.76
14.97
22.54
13.76
13.74
83
0.28
Bookvalue per sh₺
1.26
1.24
1.31
1.31
1.40
1.47
1.53
1.60
1.66
1.74
1.08
4.44%
5.15%
—
0.88
FCF per share₺
0.25
0.27
0.29
0.28
0.33
0.32
0.37
0.41
0.41
0.41
0.90
4.48%
6.71%
—
1.08
Dividend per sh₺
0.48
0.48
0.49
0.49
0.41
0.42
0.45
0.38
0.36
0.36
0.30
(2.53%)
(4.35%)
—
6.41
Div yield (avg)%
10.21
13.00
12.39
11.78
13.86
13.89
12.65
11.31
10.08
12.45
5.13
12.45
12.42
90
27.26
Payout ratio%
12.73
12.24
13.32
13.77
13.18
15.88
13.89
12.48
12.73
15.38
16.80
13.89
13.25
79
316.4
Shares (diluted)M
322.6
313.7
352.9
373.3
354.8
355.3
385.4
410.4
421.2
424.0
313.1
3.62%
3.41%
33
2.12
Buyback yield%
27.23
28.98
30.06
29.44
26.60
27.07
26.95
26.07
25.16
27.63
4.24
26.95
27.15
12
1.760
D/E ratiox
0.610
0.614
0.652
0.691
0.624
0.676
0.671
0.627
0.565
0.533
1.145
0.627
0.625
66
586.5
Enterprise value₺M
683.1
670.0
645.6
627.1
696.9
725.1
703.2
625.1
615.5
612.9
327.7
(2.54%)
(1.89%)
66
953.6
LT debt₺M
74.05
72.81
66.02
63.51
64.38
58.58
60.13
68.40
66.29
74.74
368.3
3.03%
1.02%
72
Revenue
₺707.8M
9.00%
1.00×
Cost of revenue
₺318.0M
8.56%
0.96×
Operating expenses
₺166.7M
9.51%
1.05×
Property and equipment
17.80%
Spread over hurdle
(15.48%)