1.154
RevenueKč M
2.051
2.128
2.200
2.262
2.413
2.578
2.674
2.841
2.944
3.066
1.186
4.91%
4.63%
73
15.65
Revenue growth%
13.68
10.77
13.20
16.19
14.39
13.76
15.17
12.64
12.25
15.10
24.67
13.76
13.72
16
24.48
Gross margin%
16.61
16.46
16.87
15.78
17.49
15.01
16.44
13.89
13.41
11.88
15.68
13.89
16.11
65
14.12
Operating margin%
15.52
14.37
14.27
12.19
14.97
12.54
12.47
11.60
11.44
13.46
11.38
12.47
13.00
29
19.08
Net margin%
13.97
16.39
14.69
17.36
14.73
12.39
12.00
13.02
11.03
8.31
6.70
12.00
13.50
58
9.544
P/E ratio (avg)x
28.91
26.16
27.25
25.34
27.10
27.39
25.70
24.92
25.47
23.04
26.85
25.47
25.93
25
18.25
EV/EBITx
38.88
45.38
45.30
44.58
46.53
44.35
51.43
56.54
63.14
73.87
37.77
56.54
45.96
52
25.23
FCF yield (avg)%
18.78
21.11
19.88
18.71
18.58
21.26
18.76
17.36
14.42
17.14
25.52
17.36
18.74
25
25.76
FCF margin%
29.93
30.17
29.69
31.24
30.03
32.24
29.75
29.65
29.52
29.98
12.93
29.75
29.96
76
1.294
FCF / Net incomex
0.922
0.882
0.930
0.898
0.906
0.979
1.022
1.147
1.112
1.280
0.492
1.112
0.954
54
25.69
ROIC%
7.05
9.17
11.45
13.04
15.39
17.33
14.40
15.00
12.29
10.77
5.83
14.40
12.67
78
28.82
Return on equity%
27.62
28.66
29.05
29.39
30.54
29.24
27.17
28.98
28.35
27.01
7.16
28.35
28.82
95
3.67
Return on assets%
16.85
14.83
17.15
14.23
14.97
17.71
19.42
18.91
19.21
20.57
11.01
19.21
17.43
47
5.46
EPSKč
3.40
3.25
3.63
3.94
3.75
4.35
4.40
4.67
5.12
5.65
6.11
8.58%
6.28%
—
28.65
EPS growth%
3.23
0.41
0.40
0.74
0.40
2.70
3.96
4.06
4.46
1.70
12.25
3.96
2.20
42
6.51
Bookvalue per shKč
9.69
8.81
8.24
8.47
8.28
7.84
8.26
7.95
7.77
7.19
7.32
(2.77%)
(3.16%)
—
2.64
FCF per shareKč
9.21
9.70
10.32
10.13
11.01
10.92
11.07
10.65
11.50
12.87
4.98
3.17%
3.50%
—
6.00
Dividend per shKč
6.30
6.33
7.55
7.56
8.06
8.86
9.72
11.24
11.20
13.31
9.34
10.56%
8.07%
—
27.16
Div yield (avg)%
23.89
21.56
19.34
18.89
17.59
20.48
22.23
22.00
21.92
20.48
13.40
21.92
21.02
43
6.72
Payout ratio%
18.29
18.88
20.07
20.56
21.02
18.81
17.20
15.81
18.39
20.64
21.06
18.39
18.84
78
0.126
Shares (diluted)M
0.149
0.147
0.133
0.119
0.104
0.097
0.086
0.081
0.082
0.085
0.125
(3.90%)
(4.89%)
52
24.52
Buyback yield%
12.56
11.48
13.34
12.10
10.31
13.20
14.23
15.70
13.30
14.73
3.21
14.23
13.25
27
1.304
D/E ratiox
0.968
0.952
1.034
1.016
1.104
1.012
1.002
1.055
1.129
1.208
0.718
1.055
1.025
11
2.480
Enterprise valueKč M
1.388
1.259
1.149
1.155
1.099
1.155
1.043
0.978
0.997
0.918
2.421
(3.54%)
(5.18%)
61
1.882
LT debtKč M
1.235
1.393
1.587
1.637
1.856
1.989
1.839
1.725
1.720
1.910
0.389
0.58%
4.67%
54
Cost of revenue
4.43%
0.98×
Operating expenses
5.31%
1.07×
Property and equipment
17.42%
Goodwill & intangibles
15.19%
Spread over hurdle
(5.44%)