85.89
RevenueKč B
100.3
104.6
110.9
118.4
128.9
139.2
151.2
159.3
173.1
182.6
94.58
7.22%
6.89%
69
26.20
Revenue growth%
4.38
5.19
5.42
6.85
8.82
7.85
5.55
4.82
6.54
8.12
7.76
6.54
6.05
13
7.33
Gross margin%
11.93
12.48
9.99
9.88
10.07
12.70
11.10
9.58
9.45
9.76
7.12
9.76
10.03
41
12.13
Operating margin%
28.07
30.39
31.39
28.85
27.66
25.89
27.70
25.44
24.15
25.44
17.39
25.44
27.68
33
11.04
Net margin%
3.90
4.82
2.75
3.14
4.60
4.19
4.56
5.93
6.27
4.36
3.10
4.56
4.46
77
11.79
P/E ratio (avg)x
42.33
49.34
56.19
58.76
57.62
60.71
58.84
56.26
59.39
56.63
16.88
58.84
57.13
87
20.85
EV/EBITx
40.64
43.24
46.39
53.93
58.70
58.05
68.97
80.30
83.14
93.59
16.16
80.30
58.37
54
27.03
FCF yield (avg)%
25.11
22.11
23.93
20.99
21.71
22.90
22.65
20.78
20.11
21.44
6.98
21.44
21.91
11
4.21
FCF margin%
14.60
14.66
17.45
19.73
17.35
15.38
13.07
15.69
17.11
16.99
17.10
15.69
16.34
79
0.210
FCF / Net incomex
0.397
0.407
0.475
0.494
0.502
0.546
0.545
0.638
0.621
0.729
0.809
0.621
0.524
39
5.44
ROIC%
17.99
17.73
18.79
19.37
19.92
17.11
14.80
17.50
18.36
16.66
6.65
17.11
17.86
65
29.75
Return on equity%
23.50
21.24
21.63
21.62
23.23
20.57
17.84
20.15
17.67
18.26
3.62
18.26
20.90
6
18.21
Return on assets%
18.38
16.23
14.34
15.88
14.28
16.87
14.65
12.45
12.57
14.89
27.01
14.65
14.77
70
38.73
EPSKč
115.94
134.86
136.79
134.13
143.28
171.90
203.51
241.98
275.30
313.46
40.63
16.95%
11.58%
—
8.23
EPS growth%
28.01
29.44
29.43
30.38
28.35
27.24
27.64
25.07
24.40
22.29
17.33
25.07
27.83
28
45.82
Bookvalue per shKč
151.40
147.00
124.36
122.07
106.91
111.32
114.54
98.69
105.02
103.93
149.95
(0.56%)
(2.96%)
—
72.10
FCF per shareKč
272.98
315.15
330.57
344.56
387.79
405.32
484.65
494.59
527.83
590.91
97.89
8.79%
9.02%
—
55.43
Dividend per shKč
124.26
134.75
129.68
135.33
146.44
131.74
145.55
161.09
182.43
191.21
66.07
5.48%
4.10%
—
17.80
Div yield (avg)%
5.54
5.62
8.48
6.53
4.36
3.24
4.35
3.85
5.20
7.96
10.48
4.35
5.37
72
15.90
Payout ratio%
21.79
23.26
24.66
22.87
22.12
24.94
24.35
24.00
22.31
22.65
4.97
24.00
23.07
12
526.5
Shares (diluted)M
515.1
498.2
492.7
488.9
535.4
539.5
584.3
606.1
566.3
563.7
540.3
1.03%
0.35%
78
18.12
Buyback yield%
16.91
14.79
13.85
12.35
10.84
12.06
11.64
14.30
16.37
15.19
18.33
14.30
14.07
94
1.217
D/E ratiox
1.231
1.316
1.450
1.284
1.334
1.241
1.273
1.264
1.225
1.206
0.995
1.241
1.269
72
68.79
Enterprise valueKč B
23.51
22.68
25.25
25.99
26.06
27.20
29.47
27.29
29.53
30.28
86.34
3.04%
2.51%
79
79.09
LT debtKč B
101.2
105.4
105.6
107.4
103.9
101.4
94.85
81.90
81.55
82.62
77.38
(4.49%)
(3.58%)
25
Cost of revenue
7.07%
1.02×
Operating expenses
6.41%
0.96×
Property and equipment
19.42%
Spread over hurdle
10.40%