448.5
Revenue₺M
507.2
535.1
583.5
611.5
660.5
692.6
738.9
794.6
866.4
939.8
496.6
7.31%
6.98%
48
19.96
Revenue growth%
0.40
1.15
1.71
0.40
0.40
0.65
0.40
0.40
0.40
2.65
5.16
0.40
0.40
85
16.45
Gross margin%
21.35
19.86
22.67
22.42
24.09
26.31
28.43
26.53
25.02
22.62
8.21
26.31
23.38
44
27.88
Operating margin%
15.29
14.79
17.07
18.31
20.53
17.78
15.13
12.20
10.64
12.74
24.04
12.74
15.21
92
7.55
Net margin%
8.55
8.06
5.33
7.17
7.78
4.81
7.52
5.91
7.04
6.94
29.36
6.94
7.10
72
17.54
P/E ratio (avg)x
18.53
21.35
23.48
26.94
28.44
26.67
29.54
32.96
34.99
35.25
36.38
32.96
27.69
71
21.25
EV/EBITx
24.70
24.39
26.69
26.51
29.62
31.36
31.40
29.67
33.55
32.75
10.08
31.40
29.65
81
4.42
FCF yield (avg)%
16.80
19.65
17.20
17.10
18.80
19.61
19.26
18.97
19.22
18.73
8.02
19.22
18.89
28
29.26
FCF margin%
17.21
20.07
22.52
23.81
22.74
21.67
20.92
18.02
15.85
15.00
15.81
18.02
20.50
74
0.261
FCF / Net incomex
1.926
2.135
2.345
2.676
2.686
2.569
2.656
2.967
3.164
3.054
0.206
2.967
2.666
65
18.31
ROIC%
15.10
17.78
20.37
22.12
22.92
21.67
23.26
25.22
23.99
23.42
24.33
23.42
22.52
19
6.31
Return on equity%
4.84
6.03
7.47
4.81
2.25
1.16
2.70
4.39
5.58
5.61
29.40
4.39
4.83
20
2.40
Return on assets%
3.01
0.40
0.40
0.40
2.62
1.37
2.47
0.40
3.22
1.47
19.25
1.47
1.42
37
3.94
EPS₺
1.71
1.58
1.40
1.43
1.59
1.50
1.53
1.62
1.54
1.39
4.06
(2.67%)
(2.29%)
—
4.24
EPS growth%
23.84
21.74
21.04
18.15
15.73
15.13
13.63
14.38
15.62
14.72
19.42
14.72
15.67
89
3.08
Bookvalue per sh₺
5.18
6.10
6.96
7.10
8.29
9.71
11.06
12.33
12.07
13.37
2.38
10.05%
10.04%
—
0.58
FCF per share₺
4.43
4.86
5.09
5.05
5.01
5.13
5.86
7.00
7.24
8.47
1.14
11.10%
7.48%
—
2.49
Dividend per sh₺
4.15
4.35
4.41
4.80
4.97
4.57
4.81
4.64
4.16
4.08
3.71
(3.86%)
0.49%
—
14.97
Div yield (avg)%
15.87
14.94
12.89
11.62
11.03
11.69
10.40
10.33
8.72
6.42
14.29
10.33
11.32
23
6.04
Payout ratio%
24.60
21.80
23.84
21.54
21.32
19.05
17.70
16.43
17.65
18.15
18.75
17.70
20.19
19
131.7
Shares (diluted)M
107.1
106.3
108.3
96.14
101.1
93.19
100.7
104.4
101.8
91.55
124.5
(1.96%)
(1.68%)
14
25.78
Buyback yield%
27.59
25.28
24.42
25.27
27.58
30.22
32.11
31.40
32.72
32.11
7.91
32.11
28.90
17
0.908
D/E ratiox
0.447
0.442
0.501
0.539
0.614
0.681
0.752
0.825
0.871
0.969
1.121
0.825
0.647
39
71.56
Enterprise value₺M
169.6
155.9
141.0
144.0
135.7
127.3
116.6
118.5
112.6
96.23
56.05
(6.65%)
(5.03%)
86
163.7
LT debt₺M
716.8
705.8
643.2
704.3
620.3
579.1
560.7
537.5
544.0
484.6
293.8
(4.82%)
(3.78%)
71
Revenue
₺939.8M
6.98%
1.00×
Cost of revenue
₺441.0M
7.17%
1.02×
Operating expenses
₺213.3M
7.05%
1.01×
Cash and investments
17.87%
Spread over hurdle
35.86%