2.743
Revenue₺B
4.410
4.661
5.001
5.237
5.587
5.947
6.153
6.533
6.847
7.118
2.897
4.96%
5.56%
44
27.35
Revenue growth%
26.98
29.40
30.26
30.08
31.09
31.17
33.67
35.25
34.81
36.13
4.06
34.81
31.13
43
2.78
Gross margin%
12.28
9.65
8.43
9.44
9.90
8.85
10.49
12.48
14.67
14.34
11.51
12.48
10.20
9
16.34
Operating margin%
4.66
2.80
5.79
2.89
4.00
4.78
2.66
1.08
0.40
2.63
11.72
2.63
2.84
49
26.22
Net margin%
9.78
10.01
11.65
8.98
11.41
11.01
8.18
6.54
5.70
5.27
5.09
6.54
9.38
88
11.59
P/E ratio (avg)x
16.21
18.53
19.21
20.43
22.61
21.33
21.49
23.37
23.38
24.84
27.82
23.37
21.41
25
8.000
EV/EBITx
8.004
7.598
7.888
7.770
8.533
7.669
7.644
7.397
6.849
6.245
7.929
7.397
7.657
77
18.14
FCF yield (avg)%
21.97
23.21
23.19
25.08
27.93
26.99
25.45
25.73
28.48
30.28
13.26
26.99
25.59
28
24.99
FCF margin%
15.79
15.91
14.83
15.19
17.57
19.71
17.73
15.52
18.02
16.37
25.31
17.73
16.14
34
0.284
FCF / Net incomex
1.030
0.965
0.884
0.848
0.891
0.917
0.977
0.827
0.890
0.788
0.624
0.890
0.891
25
6.85
ROIC%
31.15
30.58
30.92
32.03
31.86
34.03
35.66
32.88
35.42
34.48
2.05
34.48
32.45
73
17.01
Return on equity%
12.61
12.48
9.65
7.68
5.98
4.39
5.13
5.08
5.39
6.03
18.63
5.13
6.00
10
29.56
Return on assets%
12.27
12.75
14.18
14.17
14.25
16.62
19.57
20.75
21.02
21.69
28.96
20.75
15.43
65
3.42
EPS₺
7.00
8.01
8.43
9.29
10.48
9.83
10.83
10.52
11.64
10.91
3.75
0.81%
5.07%
—
11.02
EPS growth%
25.79
26.18
25.49
24.28
25.77
26.69
29.48
28.97
29.86
28.99
8.35
28.99
26.43
41
2.13
Bookvalue per sh₺
7.60
8.20
9.13
9.51
9.83
9.62
10.83
10.58
9.86
11.22
2.00
2.69%
4.63%
—
5.87
FCF per share₺
4.56
5.29
6.13
6.52
6.84
8.11
8.59
9.37
9.89
10.33
0.97
8.61%
8.38%
—
4.24
Dividend per sh₺
1.82
2.06
2.08
2.09
2.08
2.44
2.78
3.03
3.25
3.54
4.20
11.26%
8.78%
—
12.12
Div yield (avg)%
9.05
8.83
11.73
9.21
11.19
10.26
12.64
13.36
12.25
13.27
7.03
12.64
11.46
65
14.24
Payout ratio%
33.71
34.18
36.83
39.73
40.38
38.00
38.30
36.14
37.39
36.10
15.49
37.39
37.11
30
0.579
Shares (diluted)B
0.824
0.955
1.030
1.098
1.217
1.168
1.316
1.379
1.445
1.560
0.568
5.09%
8.20%
93
15.29
Buyback yield%
26.12
28.17
31.06
30.22
31.04
31.81
31.34
30.08
31.82
31.03
19.64
31.34
31.04
56
1.660
D/E ratiox
1.087
1.095
0.976
1.033
0.965
1.017
0.996
1.004
1.006
0.888
1.337
1.004
1.005
62
0.450
Enterprise value₺B
7.088
7.285
7.389
7.576
7.870
9.492
9.995
9.748
10.61
11.10
5.488
7.11%
5.19%
8
2.833
LT debt₺B
3.244
3.672
4.110
4.333
4.113
4.304
4.427
4.214
4.106
4.619
7.502
2.35%
3.52%
46
Revenue
₺7.118B
5.56%
1.00×
Cost of revenue
₺4.983B
5.56%
1.00×
Operating expenses
₺960.2M
6.48%
1.09×
Goodwill & intangibles
17.70%
Spread over hurdle
(10.28%)