143.6
Revenue₺M
135.3
142.3
150.2
156.2
164.8
169.4
176.8
185.4
195.5
199.1
149.1
3.85%
4.26%
25
4.08
Revenue growth%
12.87
12.36
9.66
7.75
8.76
7.66
5.40
3.39
4.03
2.07
13.99
4.03
7.71
74
26.30
Gross margin%
19.78
19.91
18.47
17.36
17.91
18.42
19.26
20.50
19.48
17.93
8.38
19.26
18.86
85
3.42
Operating margin%
21.04
22.91
25.19
23.84
24.53
26.09
25.82
27.80
28.59
29.46
6.78
27.80
25.51
29
7.77
Net margin%
20.04
17.36
16.64
18.93
20.30
17.42
20.04
18.58
19.02
19.58
13.95
19.02
18.97
84
28.62
P/E ratio (avg)x
41.73
45.35
49.36
45.15
45.94
49.19
48.05
46.69
49.40
44.56
22.76
48.05
46.31
15
11.06
EV/EBITx
26.14
24.43
26.12
25.39
27.46
29.55
32.19
29.41
28.82
29.41
21.17
29.41
28.14
47
29.11
FCF yield (avg)%
29.10
29.61
31.19
32.08
31.39
30.42
31.80
30.45
32.23
34.94
20.59
31.80
31.29
43
6.44
FCF margin%
26.52
23.99
21.27
20.63
18.79
20.64
20.20
20.18
20.94
19.32
5.86
20.20
20.64
45
1.617
FCF / Net incomex
2.089
2.501
2.568
2.562
3.030
3.049
3.304
3.415
3.571
4.202
1.235
3.415
3.040
33
9.89
ROIC%
6.81
5.77
7.13
6.48
6.01
8.99
9.68
10.03
7.56
7.92
9.77
8.99
7.35
83
13.50
Return on equity%
32.39
31.31
31.06
33.37
35.41
35.20
34.05
36.69
36.49
35.14
17.17
35.20
34.59
66
16.08
Return on assets%
6.88
6.92
8.58
7.53
6.33
9.09
6.25
5.21
3.61
4.24
27.14
5.21
6.60
51
0.13
EPS₺
0.23
0.24
0.28
0.29
0.27
0.27
0.27
0.32
0.35
0.34
0.14
4.31%
4.47%
—
28.60
EPS growth%
34.18
34.31
34.82
36.33
36.71
35.82
34.07
31.40
28.88
27.06
10.57
31.40
34.25
40
0.23
Bookvalue per sh₺
0.17
0.19
0.20
0.23
0.23
0.23
0.26
0.27
0.31
0.30
0.12
5.59%
5.53%
—
0.63
FCF per share₺
1.04
1.10
1.22
1.43
1.46
1.62
1.62
1.78
1.92
2.16
0.21
8.19%
8.27%
—
0.61
Dividend per sh₺
0.18
0.19
0.21
0.19
0.21
0.24
0.23
0.22
0.20
0.21
0.18
(0.20%)
2.85%
—
27.28
Div yield (avg)%
19.63
20.46
20.92
18.09
20.42
20.19
21.40
20.76
22.90
20.74
5.34
20.76
20.60
62
12.30
Payout ratio%
34.33
33.09
33.82
32.49
31.75
33.50
35.45
33.96
32.86
32.77
7.75
33.50
33.29
19
280.8
Shares (diluted)M
411.6
414.9
438.5
443.9
455.4
430.2
416.3
469.3
468.5
512.0
281.0
2.37%
2.87%
15
10.56
Buyback yield%
6.52
6.73
4.44
2.84
4.09
4.96
4.90
5.19
6.83
8.26
20.57
5.19
5.07
69
0.966
D/E ratiox
2.194
2.418
2.426
2.352
2.325
2.473
2.892
3.001
3.318
3.197
0.542
3.001
2.450
30
208.8
Enterprise value₺M
155.2
165.2
162.4
174.9
205.7
226.2
260.3
250.6
271.7
316.6
129.3
9.01%
8.04%
59
51.02
LT debt₺M
227.8
220.1
253.6
279.6
268.9
247.8
274.9
303.6
318.1
358.4
114.4
5.92%
4.44%
8
Revenue
₺199.1M
4.26%
1.00×
Cost of revenue
₺117.2M
4.09%
0.98×
Operating expenses
₺47.96M
4.00%
0.98×
Property and equipment
16.36%
Spread over hurdle
(26.88%)