3.036
RevenueKč B
3.330
3.366
3.378
3.525
3.614
3.630
3.779
3.936
3.995
4.055
3.156
2.33%
2.29%
65
26.60
Revenue growth%
18.09
16.16
15.45
13.10
11.42
10.02
7.92
10.70
11.08
9.42
25.64
10.02
11.25
11
16.63
Gross margin%
22.24
20.19
20.52
18.83
19.16
21.28
21.74
23.58
22.39
24.35
10.66
22.39
21.51
63
29.65
Operating margin%
20.25
18.08
20.25
22.71
24.54
27.39
27.45
29.51
32.09
29.13
19.49
29.13
25.96
64
28.85
Net margin%
32.64
30.71
31.73
34.37
33.71
34.64
34.13
33.67
34.25
35.47
10.07
34.25
33.92
89
33.80
P/E ratio (avg)x
6.027
6.506
6.673
7.480
7.911
7.783
7.834
8.184
9.126
9.395
13.23
8.184
7.808
21
27.30
EV/EBITx
14.77
14.24
15.53
15.06
15.20
16.40
16.28
15.35
17.06
18.30
22.84
16.40
15.44
71
20.78
FCF yield (avg)%
16.63
15.58
14.86
15.97
18.30
18.58
19.74
21.59
19.64
22.61
4.52
19.74
18.44
33
18.60
FCF margin%
21.50
21.62
21.72
21.60
22.32
24.55
25.75
24.94
24.77
22.85
19.51
24.77
22.59
93
0.340
FCF / Net incomex
0.902
0.924
0.861
0.814
0.742
0.742
0.794
0.769
0.799
0.867
0.228
0.794
0.806
16
2.10
ROIC%
21.08
19.75
20.67
23.66
24.52
24.89
26.06
26.51
24.19
21.51
11.15
24.89
23.92
44
25.76
Return on equity%
6.59
4.91
3.44
4.45
1.50
1.93
0.40
0.40
0.40
1.45
6.04
0.40
1.71
65
15.46
Return on assets%
24.63
25.41
27.57
29.33
28.75
25.99
23.24
21.34
22.27
21.29
12.88
22.27
25.02
43
65.85
EPSKč
112.34
123.00
127.93
129.94
135.56
132.74
140.68
152.46
180.11
216.01
72.23
9.77%
7.55%
—
18.53
EPS growth%
22.53
25.03
22.39
22.61
21.92
24.54
25.07
25.46
28.42
29.35
20.53
25.46
24.79
11
59.64
Bookvalue per shKč
25.93
30.70
31.43
33.46
34.60
35.06
37.75
39.06
43.57
49.17
31.17
7.28%
7.31%
—
45.44
FCF per shareKč
48.91
46.76
51.53
58.50
59.09
54.90
56.80
58.27
64.91
59.55
24.92
0.16%
1.60%
—
36.86
Dividend per shKč
68.18
68.58
73.16
71.67
71.89
69.82
68.13
67.30
60.80
66.41
69.27
(1.57%)
0.53%
—
7.59
Div yield (avg)%
19.96
19.78
21.48
22.89
22.85
22.55
19.57
19.24
17.66
18.98
29.73
19.24
19.87
48
21.65
Payout ratio%
18.20
18.83
19.27
20.06
18.86
19.11
20.78
19.26
20.36
22.17
26.75
20.36
19.26
26
31.00
Shares (diluted)M
37.74
38.43
43.97
50.24
55.38
53.61
54.64
51.67
59.10
59.64
31.49
1.49%
5.98%
75
24.60
Buyback yield%
22.05
22.75
19.76
17.44
15.88
15.70
16.56
15.42
14.83
14.05
7.60
15.42
16.22
64
1.622
D/E ratiox
1.114
1.152
1.145
1.111
1.265
1.181
1.205
1.174
1.184
1.212
1.026
1.184
1.178
67
2.803
Enterprise valueKč B
3.027
3.317
3.922
4.434
4.818
5.129
5.380
6.397
7.551
7.568
1.360
9.45%
11.00%
86
0.592
LT debtKč B
0.467
0.424
0.427
0.385
0.427
0.441
0.452
0.468
0.513
0.562
3.642
5.64%
1.77%
30
Cost of revenue
2.43%
1.01×
Operating expenses
2.52%
1.02×
Cash and investments
21.10%
Property and equipment
15.35%
Spread over hurdle
(3.35%)