0.964
RevenueKč B
1.581
1.628
1.658
1.734
1.781
1.788
1.833
1.833
1.906
1.930
1.037
1.62%
2.50%
11
4.09
Revenue growth%
9.85
11.85
10.16
8.99
8.19
10.08
7.45
8.90
9.55
12.47
22.10
9.55
9.70
15
11.69
Gross margin%
21.29
22.24
24.31
26.45
24.34
24.31
21.86
20.15
20.13
20.17
22.70
20.17
22.05
43
11.85
Operating margin%
14.65
16.42
16.83
15.58
18.12
19.14
18.00
15.43
14.73
16.97
4.50
16.97
16.62
91
25.48
Net margin%
20.87
21.76
20.31
22.92
20.39
18.05
18.51
20.47
20.23
17.72
29.97
18.51
20.35
63
29.16
P/E ratio (avg)x
28.75
31.26
28.29
25.82
27.55
31.30
29.99
29.66
32.55
36.56
30.09
31.30
29.83
61
33.22
EV/EBITx
6.961
6.982
6.095
5.664
5.269
4.611
4.734
4.901
4.996
4.696
7.440
4.734
5.132
62
17.65
FCF yield (avg)%
26.09
25.28
24.41
21.50
21.30
23.36
24.72
23.58
21.82
21.34
5.03
23.36
23.47
62
11.48
FCF margin%
20.04
19.46
20.45
21.11
23.82
24.81
24.51
22.88
24.67
25.32
14.48
24.67
23.35
88
1.357
FCF / Net incomex
0.132
0.127
0.126
0.136
0.135
0.141
0.130
0.129
0.143
0.132
1.256
0.132
0.132
65
25.82
ROIC%
21.41
23.32
23.39
22.89
24.41
22.76
23.57
25.82
27.78
25.91
19.38
25.82
23.48
18
3.22
Return on equity%
24.50
23.87
22.62
24.28
26.63
28.18
25.39
25.81
27.04
28.71
6.62
27.04
25.60
18
8.90
Return on assets%
8.93
9.11
9.81
10.46
11.77
13.15
13.84
13.52
16.19
15.03
28.40
13.84
12.46
76
48.26
EPSKč
74.92
84.18
96.05
112.20
127.50
133.11
150.23
155.08
177.59
209.04
50.65
10.39%
10.50%
—
16.86
EPS growth%
0.40
0.40
0.40
0.40
2.49
4.89
2.35
2.61
5.02
3.44
16.27
3.44
2.42
51
42.70
Bookvalue per shKč
19.11
17.20
16.30
15.42
16.07
16.87
15.05
14.63
14.25
14.21
14.67
(2.43%)
(3.27%)
—
84.38
FCF per shareKč
93.09
94.46
91.59
103.45
109.39
114.13
114.46
112.49
127.44
129.04
51.42
3.36%
4.12%
—
45.39
Dividend per shKč
13.01
12.32
11.44
12.47
11.83
12.55
12.30
13.07
12.63
14.44
62.76
4.07%
1.76%
—
29.03
Div yield (avg)%
27.79
29.42
29.95
30.97
32.07
33.91
35.15
35.20
33.19
33.02
17.43
33.91
32.55
56
25.82
Payout ratio%
33.67
31.71
31.62
31.99
33.97
31.37
32.53
33.88
33.22
35.73
18.16
33.22
32.87
55
21.13
Shares (diluted)M
23.73
24.48
26.98
26.35
27.80
25.97
24.11
22.39
24.83
25.25
21.03
(1.91%)
1.11%
66
28.09
Buyback yield%
24.59
22.28
22.55
24.28
26.84
27.23
26.12
25.37
24.42
26.76
14.57
26.12
24.98
91
1.463
D/E ratiox
1.261
1.306
1.270
1.106
1.098
1.038
0.893
0.798
0.751
0.697
0.238
0.798
1.068
81
0.980
Enterprise valueKč B
0.897
0.878
0.866
0.825
0.778
0.702
0.700
0.677
0.667
0.666
1.092
(3.07%)
(4.25%)
82
1.352
LT debtKč B
0.655
0.668
0.761
0.791
0.825
0.963
0.953
1.113
1.065
1.103
0.072
5.98%
6.37%
51
Cost of revenue
2.50%
1.00×
Operating expenses
1.87%
0.94×
Property and equipment
16.96%
Goodwill & intangibles
16.47%