3.308
Revenue₺B
4.436
4.654
5.094
5.361
5.850
6.132
6.443
7.040
7.626
7.989
3.704
6.43%
6.84%
66
24.36
Revenue growth%
16.47
16.77
14.19
13.69
15.99
14.47
12.37
12.67
15.14
17.25
20.30
14.47
14.81
60
7.75
Gross margin%
15.96
18.09
20.87
22.08
20.43
22.69
19.95
21.50
21.50
21.51
16.97
21.50
21.18
90
24.09
Operating margin%
8.84
6.26
3.27
1.49
0.40
0.40
0.40
0.40
0.40
0.40
13.80
0.40
0.40
12
15.18
Net margin%
20.12
21.39
23.77
25.11
26.59
24.63
24.51
23.59
23.27
24.87
9.89
24.51
24.14
15
34.48
P/E ratio (avg)x
23.43
24.20
24.96
25.55
24.72
21.03
21.99
20.38
19.39
18.83
17.74
20.38
22.71
68
36.96
EV/EBITx
39.87
43.88
43.00
49.80
49.82
55.51
53.77
58.15
67.81
64.15
29.33
58.15
51.80
82
25.39
FCF yield (avg)%
10.71
12.88
12.35
13.41
15.20
17.77
18.30
19.10
21.75
24.25
9.74
19.10
16.48
82
2.30
FCF margin%
21.12
20.52
23.09
25.47
23.14
20.24
18.03
18.06
17.85
20.40
7.03
18.06
20.46
55
0.939
FCF / Net incomex
2.379
2.341
2.715
2.824
3.244
3.919
4.596
4.526
5.393
5.443
0.798
4.596
3.581
81
25.25
ROIC%
2.12
0.40
0.40
0.40
0.40
0.40
1.46
4.00
3.42
0.84
20.34
1.46
0.62
9
16.21
Return on equity%
9.80
10.07
7.38
9.15
6.31
5.58
4.24
2.87
5.13
6.27
22.27
5.13
6.29
72
27.04
Return on assets%
10.23
7.42
4.61
4.73
4.22
1.59
1.50
0.40
0.40
0.40
12.37
0.40
2.90
89
12.87
EPS₺
7.33
6.80
6.94
7.97
8.52
8.64
9.51
10.19
11.60
10.72
13.67
4.68%
3.92%
—
18.08
EPS growth%
21.75
19.95
18.57
19.35
21.43
23.48
21.05
20.68
19.30
21.83
25.13
21.05
20.86
76
11.01
Bookvalue per sh₺
9.49
9.98
9.43
9.89
10.26
9.41
9.91
10.48
9.59
8.35
11.83
(4.02%)
(1.56%)
—
8.14
FCF per share₺
9.43
8.03
7.95
6.81
5.80
6.04
5.78
5.78
5.62
5.15
11.95
(2.36%)
(5.25%)
—
6.09
Dividend per sh₺
17.62
19.37
21.29
22.22
22.18
24.05
27.11
30.13
30.28
30.30
9.53
6.43%
6.39%
—
21.76
Div yield (avg)%
10.80
10.57
11.67
14.23
15.91
18.05
17.13
14.28
12.08
13.00
29.37
14.28
13.61
85
10.96
Payout ratio%
14.13
15.15
13.88
11.25
12.99
11.15
9.87
11.15
14.14
15.76
9.16
11.15
13.43
49
319.8
Shares (diluted)M
364.7
383.3
353.0
368.7
415.0
464.2
442.2
434.2
457.5
438.5
325.2
1.11%
1.98%
7
15.23
Buyback yield%
13.16
11.45
8.98
11.02
9.23
9.01
6.68
5.00
7.86
8.74
3.88
7.86
8.99
84
0.844
D/E ratiox
2.007
1.863
1.811
1.765
1.825
1.940
1.931
2.131
2.319
2.221
0.438
2.131
1.936
61
5.664
Enterprise value₺B
7.676
8.345
8.345
9.228
8.976
9.276
9.381
10.52
11.81
11.49
1.425
5.07%
5.54%
44
4.187
LT debt₺B
3.789
3.791
4.450
5.063
5.249
5.945
6.587
7.535
7.487
8.054
2.760
8.94%
8.95%
60
Revenue
₺7.989B
6.84%
1.00×
Cost of revenue
₺5.102B
6.87%
1.00×
Operating expenses
₺1.183B
7.11%
1.03×
Goodwill & intangibles
19.58%
Cash and investments
16.54%
Spread over hurdle
(19.56%)