8.720
RevenueKč B
13.53
13.47
13.84
13.99
14.03
14.36
14.24
14.37
14.51
14.77
9.130
1.04%
0.83%
78
22.02
Revenue growth%
21.45
22.81
23.92
21.18
22.85
24.89
27.79
30.22
32.26
34.91
4.21
30.22
24.40
82
13.63
Gross margin%
15.48
15.67
17.60
14.79
15.23
12.45
13.36
12.43
12.80
10.74
26.96
12.45
14.07
70
6.71
Operating margin%
26.56
26.85
26.58
24.98
26.77
26.17
27.22
28.87
29.62
31.38
15.34
28.87
26.81
63
14.80
Net margin%
22.51
19.83
19.35
19.22
19.31
18.03
20.26
21.22
19.93
21.71
26.51
20.26
19.88
60
12.23
P/E ratio (avg)x
27.30
29.50
29.25
25.79
24.20
23.84
24.43
24.03
24.53
23.70
33.25
24.03
24.48
89
15.23
EV/EBITx
52.83
55.45
62.37
67.15
72.43
76.75
81.21
89.48
98.47
119.2
16.27
89.48
74.59
33
23.87
FCF yield (avg)%
11.52
13.33
13.93
13.99
16.74
16.34
15.38
18.27
15.36
13.64
26.01
15.38
14.68
80
10.22
FCF margin%
8.07
10.33
9.48
11.55
13.28
11.54
8.97
7.59
5.06
5.87
12.97
7.59
9.22
61
0.731
FCF / Net incomex
2.628
2.628
3.099
3.086
3.639
4.405
5.020
5.504
5.927
5.895
1.556
5.504
4.022
64
27.86
ROIC%
28.76
27.63
30.47
30.27
29.41
27.28
24.70
23.66
21.64
22.24
2.04
23.66
27.45
7
5.92
Return on equity%
11.85
11.82
10.82
11.11
12.12
11.39
9.82
10.15
7.29
9.05
15.04
9.82
10.97
95
17.65
Return on assets%
16.70
15.05
14.61
15.72
14.34
14.15
12.93
15.25
13.33
14.64
6.11
14.15
14.62
84
39.35
EPSKč
40.09
39.70
38.72
40.86
43.48
50.16
48.54
44.63
41.84
44.18
40.90
0.32%
1.34%
—
21.89
EPS growth%
12.87
12.04
11.18
10.49
13.08
13.56
10.88
13.70
13.22
14.88
3.83
13.56
12.98
70
30.06
Bookvalue per shKč
96.94
107.17
114.59
119.43
109.51
112.02
108.31
110.32
110.61
103.26
87.21
(1.17%)
1.58%
—
17.31
FCF per shareKč
77.88
80.88
79.43
85.99
102.55
103.58
99.00
118.12
120.68
117.83
78.44
2.82%
5.71%
—
66.36
Dividend per shKč
86.06
88.30
79.86
73.52
79.54
72.13
66.41
57.12
62.00
67.49
24.83
(3.23%)
(2.18%)
—
25.49
Div yield (avg)%
23.63
25.95
26.16
23.31
26.29
26.79
29.67
29.91
32.30
33.27
8.95
29.91
26.54
89
16.09
Payout ratio%
28.03
25.25
24.03
22.43
23.68
25.37
24.67
25.50
23.19
25.00
26.59
25.00
24.83
92
63.47
Shares (diluted)M
87.40
96.44
90.15
87.77
86.38
80.20
81.15
77.61
77.58
68.94
61.59
(4.41%)
(1.57%)
68
24.73
Buyback yield%
22.90
23.65
24.52
26.48
28.98
27.90
30.85
29.03
27.60
25.35
5.72
27.90
27.04
51
1.639
D/E ratiox
1.457
1.353
1.453
1.648
1.879
1.969
1.934
1.890
2.129
2.071
0.471
1.969
1.885
30
11.21
Enterprise valueKč B
1.773
1.937
1.825
1.975
1.798
1.851
1.774
1.782
1.729
1.919
6.724
1.32%
(0.01%)
84
4.145
LT debtKč B
9.167
9.966
10.76
10.79
12.09
12.45
13.46
14.74
14.28
15.35
4.619
4.90%
5.55%
56
Cost of revenue
1.49%
1.07×
Operating expenses
0.24%
0.94×
Spread over hurdle
10.63%