2.850
Revenue₺B
9.205
10.15
11.06
11.99
13.22
14.33
15.49
17.04
18.11
19.67
3.033
8.28%
8.65%
45
20.51
Revenue growth%
3.07
1.40
0.94
0.69
0.48
2.73
4.17
5.79
4.62
7.36
24.84
4.62
2.90
9
2.62
Gross margin%
32.88
30.88
28.97
26.78
26.48
28.16
25.97
27.76
24.77
22.82
29.92
25.97
27.27
47
3.82
Operating margin%
12.06
11.16
11.54
10.23
11.53
14.16
13.08
15.13
16.05
17.45
21.09
15.13
12.57
25
26.06
Net margin%
14.55
11.87
10.88
10.62
9.88
9.65
12.04
12.63
14.31
16.60
22.02
12.63
11.96
88
14.19
P/E ratio (avg)x
11.07
11.86
12.14
11.41
12.85
12.79
13.32
13.10
15.03
15.45
33.24
13.32
12.82
37
12.36
EV/EBITx
13.85
13.21
12.31
12.72
12.29
13.54
14.47
14.95
16.43
18.19
25.79
14.95
13.70
23
8.53
FCF yield (avg)%
15.48
16.03
18.68
16.07
16.65
16.24
16.40
15.38
13.58
13.03
26.71
15.38
16.05
63
28.69
FCF margin%
6.16
6.79
4.32
3.85
4.13
1.44
0.82
1.70
3.85
5.88
26.78
1.70
3.99
66
1.017
FCF / Net incomex
0.946
1.035
0.959
0.918
0.869
0.970
0.874
0.985
0.946
1.049
0.199
0.970
0.952
65
14.28
ROIC%
21.52
18.55
17.55
16.18
16.24
18.37
15.53
13.87
11.91
11.27
20.57
13.87
16.21
14
17.24
Return on equity%
28.32
28.73
27.55
28.64
26.04
26.96
25.34
26.79
29.58
30.67
28.05
26.96
27.94
76
17.90
Return on assets%
2.58
2.29
0.40
1.38
2.18
0.42
2.03
3.42
2.99
4.77
28.19
2.99
2.23
25
4.28
EPS₺
5.81
6.37
6.79
7.64
8.35
9.28
10.63
11.07
12.22
13.27
4.49
9.72%
9.55%
—
9.58
EPS growth%
21.94
22.89
21.39
21.72
20.39
17.48
17.17
18.97
18.30
17.02
12.20
17.48
19.68
13
17.84
Bookvalue per sh₺
2.80
2.47
2.48
2.24
2.04
1.99
1.91
1.68
1.67
1.69
10.63
(3.73%)
(6.23%)
—
15.19
FCF per share₺
11.57
12.23
11.40
12.30
13.09
14.12
13.09
12.06
12.49
11.47
2.97
(2.60%)
0.84%
—
12.90
Dividend per sh₺
24.23
26.31
27.33
29.16
28.78
34.39
40.81
48.38
55.38
59.70
12.93
15.71%
10.21%
—
21.20
Div yield (avg)%
17.85
18.20
19.51
22.47
20.66
21.23
20.69
18.66
17.53
16.51
28.45
18.66
19.09
41
10.45
Payout ratio%
12.52
14.84
12.54
13.28
16.06
13.45
12.39
11.43
12.93
14.15
5.15
12.93
13.11
93
235.6
Shares (diluted)M
319.6
312.0
323.7
357.6
367.7
348.5
343.5
324.7
339.7
397.8
244.1
1.59%
3.42%
8
5.11
Buyback yield%
10.73
9.27
11.92
9.29
10.58
9.49
9.77
12.12
11.81
10.03
20.73
10.03
10.30
80
0.972
D/E ratiox
2.216
2.575
2.569
3.076
3.222
3.520
4.100
4.588
4.954
5.454
1.620
4.588
3.371
11
3.927
Enterprise value₺B
1.146
1.247
1.333
1.457
1.421
1.539
1.574
1.721
1.536
1.736
2.408
4.08%
5.28%
72
12.27
LT debt₺B
13.20
13.31
14.00
12.50
12.22
13.40
12.77
11.71
12.10
12.33
18.24
0.18%
0.12%
13
Revenue
₺19.67B
8.65%
1.00×
Cost of revenue
₺12.89B
8.69%
1.00×
Operating expenses
₺2.735B
8.41%
0.98×
Goodwill & intangibles
21.06%
Cash and investments
13.47%
Spread over hurdle
(20.04%)