1.180
Revenue₺B
1.292
1.377
1.452
1.543
1.616
1.681
1.786
1.902
2.048
2.205
1.240
6.41%
6.24%
35
25.67
Revenue growth%
21.12
21.00
20.97
18.88
21.03
21.41
18.48
18.08
18.40
16.43
24.09
18.40
19.93
44
28.31
Gross margin%
24.65
26.56
27.13
25.73
23.51
22.49
21.86
24.81
24.31
25.26
20.50
24.31
24.73
55
7.27
Operating margin%
31.14
28.79
27.71
30.60
28.76
26.37
26.94
27.00
26.18
24.41
14.34
26.37
27.35
34
20.14
Net margin%
10.72
8.02
10.78
7.89
5.15
2.27
0.40
2.70
0.40
0.47
22.71
0.47
3.93
91
21.39
P/E ratio (avg)x
12.58
14.40
15.12
15.79
15.97
15.76
14.56
14.01
14.82
17.00
14.63
14.82
14.97
53
35.94
EV/EBITx
47.02
47.31
55.86
65.70
64.23
64.37
74.52
71.89
83.89
83.00
11.92
74.52
65.04
42
2.06
FCF yield (avg)%
14.25
12.63
14.90
14.76
17.59
20.22
18.70
16.91
19.25
18.25
17.63
18.70
17.25
23
23.52
FCF margin%
17.23
15.52
14.36
17.02
14.15
15.26
15.17
16.08
14.08
12.54
6.84
15.17
15.22
51
1.225
FCF / Net incomex
1.656
1.608
1.821
1.957
2.006
2.073
1.901
1.817
1.893
1.784
0.170
1.893
1.857
82
7.94
ROIC%
4.29
2.61
1.57
0.40
0.40
1.33
4.33
6.23
6.05
5.47
20.75
5.47
3.45
79
14.45
Return on equity%
31.53
33.49
31.19
28.60
29.84
29.51
28.67
26.93
29.54
29.53
9.22
29.51
29.53
79
7.80
Return on assets%
28.65
26.51
27.41
28.67
28.07
27.82
27.08
29.57
29.15
27.26
15.80
27.82
27.94
31
3.49
EPS₺
5.23
6.17
7.04
6.95
8.16
7.76
8.18
8.30
8.76
10.32
3.61
4.80%
7.14%
—
11.12
EPS growth%
26.48
24.17
23.09
21.34
23.17
22.92
20.49
18.96
17.83
19.72
12.41
19.72
22.13
46
2.86
Bookvalue per sh₺
2.62
2.61
2.77
2.53
2.74
3.02
2.85
3.08
3.06
3.30
3.51
3.76%
3.30%
—
2.85
FCF per share₺
1.30
1.27
1.16
1.25
1.19
1.18
1.03
0.88
0.76
0.70
2.12
(10.22%)
(5.91%)
—
3.93
Dividend per sh₺
1.72
1.73
1.91
1.86
1.93
1.93
2.14
2.03
1.89
2.04
0.77
1.16%
2.60%
—
19.15
Div yield (avg)%
18.78
17.99
18.30
19.70
20.24
22.73
21.99
20.38
18.59
18.62
26.90
20.38
19.24
37
21.74
Payout ratio%
22.61
23.55
26.35
23.61
22.87
25.50
25.28
26.94
28.31
25.56
24.41
25.56
25.39
17
251.2
Shares (diluted)M
265.2
276.3
243.7
212.0
194.8
170.5
155.7
157.6
147.0
142.1
262.3
(6.12%)
(5.68%)
66
4.07
Buyback yield%
12.69
14.06
13.17
15.47
17.41
17.57
19.07
17.67
19.80
19.40
8.54
19.07
17.49
85
0.588
D/E ratiox
1.041
0.976
0.936
0.895
0.871
0.867
0.944
0.987
0.973
1.033
0.333
0.973
0.958
83
0.258
Enterprise value₺B
0.393
0.337
0.323
0.334
0.355
0.309
0.313
0.289
0.289
0.281
1.182
(4.59%)
(4.25%)
13
0.583
LT debt₺B
1.273
1.505
1.543
1.761
1.878
2.176
2.143
2.154
2.147
2.588
1.598
6.63%
7.93%
75
Revenue
₺2.205B
6.24%
1.00×
Cost of revenue
₺1.186B
6.33%
1.01×
Operating expenses
₺524.4M
6.12%
0.99×
Property and equipment
22.42%
Goodwill & intangibles
18.18%
Spread over hurdle
(20.88%)