201.1
Revenue₺M
521.2
539.2
571.2
591.6
612.8
647.6
668.8
707.2
722.9
736.3
205.5
3.74%
3.97%
86
9.80
Revenue growth%
26.34
23.70
24.97
27.08
27.47
25.19
24.43
22.72
24.79
24.05
12.62
24.43
24.88
25
25.72
Gross margin%
3.48
5.67
7.60
9.49
11.71
9.78
7.16
5.44
4.37
4.31
7.87
5.44
6.42
81
8.21
Operating margin%
11.56
11.79
9.12
7.68
10.19
8.85
9.48
6.83
7.17
7.56
19.01
7.56
8.98
90
24.47
Net margin%
26.46
27.94
30.14
28.91
29.38
30.51
32.93
34.84
34.63
36.61
11.77
34.63
30.33
10
14.43
P/E ratio (avg)x
23.13
22.46
20.89
23.41
24.04
22.54
20.43
21.26
18.92
18.68
25.23
20.43
21.86
91
20.95
EV/EBITx
32.00
33.95
36.94
34.29
38.23
39.12
40.80
39.02
38.81
38.94
30.23
39.02
38.52
56
24.43
FCF yield (avg)%
24.63
23.08
21.05
23.06
24.47
25.23
28.06
25.30
23.57
22.12
2.98
25.23
24.02
11
22.37
FCF margin%
21.11
20.26
22.51
21.23
20.56
20.54
19.84
21.27
22.76
22.33
10.65
21.27
21.17
49
0.450
FCF / Net incomex
1.668
1.788
1.790
1.891
1.787
1.682
1.467
1.405
1.217
1.145
1.438
1.405
1.675
45
17.93
ROIC%
19.22
18.34
17.48
16.14
15.21
17.17
18.36
17.29
19.53
20.22
24.85
18.36
17.91
49
7.17
Return on equity%
0.40
1.72
3.56
4.64
4.46
2.49
5.15
7.79
5.62
3.40
15.30
5.15
4.01
30
4.08
Return on assets%
16.87
14.10
11.37
9.60
11.90
9.02
7.43
9.06
7.49
7.71
9.17
7.71
9.33
43
1.86
EPS₺
2.63
2.49
2.51
2.34
2.48
2.74
3.08
3.41
3.12
3.12
2.08
4.63%
2.46%
—
15.28
EPS growth%
5.62
5.53
6.97
4.77
2.47
0.63
1.45
0.40
0.40
0.40
4.10
0.40
1.96
34
2.63
Bookvalue per sh₺
2.03
1.99
1.94
1.83
2.13
2.34
2.70
2.65
2.79
2.98
0.85
6.98%
5.52%
—
2.03
FCF per share₺
2.01
2.18
2.15
2.57
2.54
2.71
3.28
3.98
4.54
4.50
1.42
12.15%
8.93%
—
1.42
Dividend per sh₺
2.04
2.24
2.10
2.19
1.99
1.85
1.72
1.56
1.56
1.68
3.18
(3.34%)
(1.56%)
—
14.57
Div yield (avg)%
23.52
23.55
22.35
20.27
22.00
24.62
24.23
26.90
28.34
31.23
6.59
26.90
23.89
91
16.92
Payout ratio%
26.18
24.92
24.52
22.40
25.01
26.64
28.82
29.30
29.29
28.80
2.93
28.82
26.41
34
195.0
Shares (diluted)M
181.1
179.1
167.7
182.3
187.4
180.8
199.0
212.4
199.2
173.8
196.5
(1.49%)
(0.74%)
65
20.03
Buyback yield%
23.31
20.48
22.58
23.26
26.11
28.36
30.06
30.10
27.58
26.55
16.91
28.36
26.33
60
0.820
D/E ratiox
0.520
0.506
0.483
0.483
0.464
0.504
0.571
0.592
0.553
0.555
1.516
0.555
0.513
10
0.646
Enterprise value₺B
0.594
0.652
0.616
0.604
0.671
0.757
0.880
0.981
1.000
1.025
0.602
8.84%
5.74%
23
63.67
LT debt₺M
570.3
571.9
602.8
695.2
763.5
852.7
852.9
923.6
908.0
919.6
375.5
3.79%
6.02%
90
Revenue
₺736.3M
3.97%
1.00×
Cost of revenue
₺498.8M
4.43%
1.05×
Operating expenses
₺83.67M
2.56%
0.87×
Goodwill & intangibles
16.67%
Spread over hurdle
(23.62%)