707.3
Revenue₺M
387.1
406.4
418.8
433.7
450.3
468.2
497.7
531.8
566.7
586.3
768.3
5.42%
4.59%
84
3.35
Revenue growth%
13.77
16.75
17.37
17.15
17.94
15.11
17.13
16.36
18.34
15.38
23.66
16.36
16.94
57
7.14
Gross margin%
7.69
7.76
7.16
6.03
5.54
5.91
3.40
6.01
3.92
1.40
7.72
3.92
5.96
21
15.67
Operating margin%
10.76
8.31
5.56
5.43
7.66
6.89
8.30
9.85
11.41
10.44
4.65
9.85
8.30
34
14.90
Net margin%
5.19
7.44
9.74
12.73
9.81
8.96
10.90
9.49
10.69
13.31
9.16
10.69
9.78
57
32.71
P/E ratio (avg)x
42.68
48.03
56.14
58.80
59.93
60.42
61.59
64.24
71.86
85.64
36.14
64.24
60.18
34
6.682
EV/EBITx
16.90
18.65
18.98
19.65
22.03
21.93
25.33
26.05
26.76
29.63
11.51
26.05
21.98
79
25.10
FCF yield (avg)%
21.39
18.89
19.78
21.27
20.08
21.50
20.32
17.98
17.24
19.30
22.97
19.30
19.93
8
11.30
FCF margin%
18.03
19.47
17.20
17.06
14.61
17.56
17.20
19.57
17.69
16.15
21.83
17.56
17.38
15
0.766
FCF / Net incomex
0.359
0.377
0.371
0.330
0.287
0.290
0.292
0.276
0.290
0.297
1.356
0.290
0.295
74
8.58
ROIC%
4.32
5.48
4.77
6.64
6.09
5.04
6.86
5.58
6.57
5.92
13.80
5.92
5.75
42
7.66
Return on equity%
16.91
15.65
17.60
17.03
17.50
15.34
16.44
15.27
15.68
15.78
19.10
15.68
16.11
82
12.50
Return on assets%
9.89
7.34
8.09
8.26
6.15
6.40
5.60
5.83
8.38
5.97
6.06
5.97
6.87
48
1.13
EPS₺
1.75
1.90
2.01
1.99
2.33
2.70
2.76
2.91
3.29
3.70
1.21
9.67%
7.65%
—
18.55
EPS growth%
25.21
28.13
26.07
23.24
24.50
24.44
22.93
25.08
24.62
22.78
13.59
24.44
24.56
26
1.74
Bookvalue per sh₺
0.53
0.52
0.58
0.68
0.82
0.92
1.08
1.11
1.30
1.40
1.49
11.12%
11.58%
—
1.98
FCF per share₺
3.32
3.75
3.79
4.35
4.84
4.70
4.77
5.59
5.91
6.12
0.68
4.82%
7.59%
—
0.45
Dividend per sh₺
0.69
0.76
0.79
0.77
0.85
0.76
0.75
0.66
0.71
0.64
0.56
(5.34%)
(0.82%)
—
4.01
Div yield (avg)%
28.86
30.61
30.39
32.12
33.34
30.85
31.45
28.67
30.09
28.12
11.61
30.09
30.50
24
21.45
Payout ratio%
25.47
23.54
23.98
21.16
20.56
23.02
21.60
19.08
18.09
15.78
20.15
19.08
21.38
87
214.5
Shares (diluted)M
308.8
334.9
364.2
411.7
456.0
527.5
602.6
708.9
798.6
914.3
219.4
14.93%
11.32%
40
29.68
Buyback yield%
13.45
12.92
10.52
8.74
9.79
8.14
11.00
13.67
14.17
11.55
24.29
11.55
11.27
31
1.464
D/E ratiox
0.757
0.717
0.714
0.667
0.604
0.656
0.618
0.528
0.470
0.440
0.290
0.528
0.637
9
319.3
Enterprise value₺M
519.4
515.1
548.4
539.3
590.9
666.7
788.5
847.5
882.6
866.8
318.3
7.97%
5.48%
20
558.1
LT debt₺M
366.4
342.8
341.0
352.1
336.6
307.4
325.9
327.1
318.8
296.0
591.1
(2.54%)
(1.96%)
64
Revenue
₺586.3M
4.59%
1.00×
Cost of revenue
₺288.3M
4.80%
1.02×
Operating expenses
₺103.0M
4.83%
1.02×
Property and equipment
16.94%
Spread over hurdle
(19.27%)