506.8
Revenue₺M
474.5
485.6
499.5
528.4
562.6
573.3
608.7
644.4
670.7
714.5
530.8
4.90%
4.46%
60
29.36
Revenue growth%
8.94
10.03
12.73
11.07
10.13
11.12
8.72
9.17
9.66
12.13
24.51
9.66
10.08
25
6.95
Gross margin%
18.14
20.62
23.51
21.86
19.79
17.10
15.41
17.46
16.80
17.03
6.02
17.03
17.80
85
27.95
Operating margin%
1.57
2.99
5.05
2.42
1.06
0.40
1.66
0.40
1.69
2.08
20.78
1.66
1.68
11
12.02
Net margin%
14.21
13.90
13.92
11.50
11.94
9.74
8.02
8.90
9.74
12.44
8.05
9.74
11.72
65
36.09
P/E ratio (avg)x
26.45
29.55
34.05
33.07
37.19
39.14
40.96
46.53
43.97
44.73
22.42
43.97
38.17
18
33.16
EV/EBITx
28.60
28.70
29.75
33.54
33.26
36.70
36.09
37.56
38.32
41.34
9.462
37.56
34.81
53
28.17
FCF yield (avg)%
12.82
13.24
13.14
14.58
13.09
14.21
12.63
10.20
8.90
10.69
11.04
10.69
12.96
61
15.04
FCF margin%
23.23
25.41
25.67
28.31
28.46
27.61
29.90
29.50
26.75
25.77
22.32
27.61
27.18
42
0.962
FCF / Net incomex
1.594
1.836
1.807
1.699
1.873
1.797
2.075
2.211
2.282
2.354
0.400
2.211
1.854
25
4.05
ROIC%
25.78
23.53
20.72
22.27
19.65
17.79
15.10
17.89
17.85
17.35
29.62
17.79
18.77
51
4.93
Return on equity%
3.07
3.63
0.81
2.50
1.06
0.40
1.69
0.57
1.03
1.63
16.26
1.03
1.34
52
23.80
Return on assets%
23.35
20.55
22.43
23.57
23.08
24.01
26.50
25.47
24.85
22.20
8.44
24.85
23.46
78
2.83
EPS₺
5.31
5.56
6.46
6.57
6.47
6.36
7.11
7.09
7.92
9.17
3.03
7.23%
5.62%
—
28.80
EPS growth%
14.23
15.74
18.22
20.86
19.91
22.13
23.90
25.33
22.77
20.97
12.85
22.77
20.91
22
2.36
Bookvalue per sh₺
5.29
5.42
5.57
5.40
6.18
6.70
7.71
8.35
8.22
8.64
0.75
6.91%
5.32%
—
4.57
FCF per share₺
2.08
2.30
2.23
2.58
3.00
3.09
3.27
3.25
3.27
3.61
3.85
3.74%
5.37%
—
3.64
Dividend per sh₺
2.91
3.26
3.33
3.36
3.64
3.52
3.65
4.12
4.54
5.02
4.07
6.67%
5.36%
—
28.53
Div yield (avg)%
16.62
17.75
20.46
22.95
20.84
20.18
17.93
20.84
20.66
19.12
3.42
20.18
20.32
66
12.80
Payout ratio%
30.79
29.44
30.46
32.98
31.51
32.19
33.27
36.19
33.52
32.82
14.18
33.27
32.50
41
117.8
Shares (diluted)M
95.87
85.01
76.91
75.51
75.47
74.25
68.73
61.95
60.92
64.17
113.8
(3.19%)
(5.02%)
57
7.09
Buyback yield%
18.93
16.18
15.60
13.80
16.09
17.70
18.78
19.96
19.19
21.31
11.69
19.19
18.24
42
0.762
D/E ratiox
0.692
0.730
0.699
0.640
0.630
0.604
0.593
0.537
0.585
0.602
1.440
0.593
0.617
37
689.2
Enterprise value₺M
466.6
483.2
534.2
545.7
608.7
704.3
813.5
843.9
796.1
799.3
92.18
5.60%
6.59%
10
365.7
LT debt₺M
133.8
145.5
136.7
131.9
129.1
128.9
140.2
141.8
120.9
120.0
278.4
(1.46%)
(1.53%)
48
Revenue
₺714.5M
4.46%
1.00×
Cost of revenue
₺320.2M
4.51%
1.00×
Operating expenses
₺172.8M
4.96%
1.05×
Goodwill & intangibles
15.19%
Spread over hurdle
(25.51%)