0.902
Revenue₺B
1.104
1.195
1.279
1.370
1.435
1.540
1.657
1.745
1.853
1.997
0.936
6.83%
6.66%
87
13.48
Revenue growth%
3.37
5.94
6.43
5.45
2.87
4.72
4.09
4.56
2.04
1.30
4.66
4.09
4.33
65
26.11
Gross margin%
14.83
16.55
15.91
16.93
16.23
14.35
14.71
12.22
9.61
11.75
19.60
12.22
14.77
11
22.92
Operating margin%
8.79
7.33
4.86
5.81
3.48
0.97
0.40
0.43
2.21
0.54
12.48
0.54
2.85
93
24.35
Net margin%
3.53
4.14
3.75
1.25
1.23
0.40
0.40
0.40
0.74
2.53
22.60
0.40
1.24
69
34.71
P/E ratio (avg)x
10.83
12.08
12.86
14.49
15.59
15.02
15.19
15.03
14.33
13.57
27.03
15.02
14.41
28
29.52
EV/EBITx
12.50
13.72
13.07
13.20
13.17
13.99
15.50
15.13
13.72
13.07
13.23
13.99
13.46
87
9.72
FCF yield (avg)%
27.07
29.33
30.55
29.07
31.07
30.55
32.78
32.48
32.08
34.23
21.60
32.48
30.81
28
5.67
FCF margin%
9.29
10.00
10.79
10.16
8.74
6.46
6.20
7.05
9.46
10.25
15.41
7.05
9.38
92
1.447
FCF / Net incomex
1.876
1.965
2.036
2.277
2.298
2.345
2.634
2.908
2.987
3.199
0.418
2.908
2.322
85
18.61
ROIC%
13.62
15.07
12.12
14.64
13.43
16.10
15.11
16.95
19.69
22.08
15.79
16.95
15.09
13
24.63
Return on equity%
26.97
25.87
28.49
28.94
29.05
30.70
33.53
35.83
35.16
34.58
15.35
34.58
29.87
10
4.48
Return on assets%
28.60
27.53
27.94
30.72
28.47
31.19
29.46
29.80
26.97
24.81
27.72
29.46
28.53
87
0.24
EPS₺
0.23
0.24
0.29
0.34
0.39
0.37
0.37
0.38
0.37
0.42
0.25
1.69%
7.50%
—
16.24
EPS growth%
18.74
21.14
20.57
21.31
20.08
21.34
20.02
22.37
22.61
22.11
22.23
22.11
21.22
17
0.17
Bookvalue per sh₺
0.06
0.06
0.07
0.07
0.09
0.10
0.11
0.13
0.15
0.16
0.08
13.58%
10.21%
—
0.13
FCF per share₺
0.35
0.39
0.39
0.37
0.36
0.38
0.40
0.44
0.49
0.54
0.20
8.21%
5.09%
—
0.22
Dividend per sh₺
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.12
0.12
0.13
0.12
8.59%
5.84%
—
23.23
Div yield (avg)%
5.43
5.35
3.93
6.60
7.63
9.25
7.29
6.05
5.51
6.76
11.90
6.76
6.32
20
6.35
Payout ratio%
19.12
16.35
15.98
14.32
13.33
15.10
13.84
16.81
14.92
14.31
16.82
14.92
15.01
94
3.970
Shares (diluted)B
4.324
4.724
4.715
4.553
4.681
4.708
4.684
4.159
3.771
4.018
3.939
(3.01%)
(0.09%)
42
22.50
Buyback yield%
21.22
19.08
20.95
22.40
20.48
20.87
20.32
22.85
25.19
25.34
28.74
22.85
21.09
39
0.824
D/E ratiox
0.425
0.406
0.379
0.412
0.435
0.464
0.492
0.479
0.463
0.459
0.901
0.464
0.447
88
2.129
Enterprise value₺B
0.690
0.768
0.861
0.851
1.003
0.957
1.043
1.071
1.219
1.323
1.627
5.69%
6.94%
58
2.083
LT debt₺B
3.073
3.355
3.854
4.012
4.494
5.312
5.535
6.240
6.959
7.234
1.892
9.99%
8.90%
61
Revenue
₺1.997B
6.66%
1.00×
Cost of revenue
₺900.3M
6.60%
0.99×
Operating expenses
₺471.4M
6.47%
0.98×
Cash and investments
23.17%
Property and equipment
15.17%
Spread over hurdle
(21.02%)