24.21
RevenueKč M
43.79
47.25
48.90
50.99
54.52
56.70
60.31
62.72
67.64
71.97
26.96
5.71%
5.61%
76
5.81
Revenue growth%
2.11
4.07
6.49
6.28
7.87
5.71
6.32
5.39
4.22
4.45
14.75
5.39
5.55
83
18.79
Gross margin%
15.44
17.21
16.66
19.19
16.47
15.64
16.38
17.70
17.88
16.86
29.65
16.86
16.76
81
24.85
Operating margin%
31.21
28.35
28.90
29.52
30.94
32.03
31.77
30.08
28.08
30.47
19.43
30.47
30.28
32
8.68
Net margin%
16.39
15.58
16.57
14.84
12.37
15.17
16.05
13.74
11.57
11.48
20.17
13.74
15.00
67
26.01
P/E ratio (avg)x
23.95
21.76
20.06
19.81
20.38
18.03
19.18
21.31
22.80
21.43
14.81
21.31
20.85
48
8.570
EV/EBITx
31.84
35.28
35.89
36.67
42.85
47.94
48.90
46.83
56.00
61.54
25.07
48.90
44.84
87
16.30
FCF yield (avg)%
16.26
14.50
12.16
15.11
14.19
11.99
10.06
10.95
12.31
10.97
25.05
10.97
12.23
79
20.31
FCF margin%
31.43
32.21
31.53
33.91
32.64
34.33
32.17
34.27
32.47
35.29
26.39
34.27
32.56
25
0.738
FCF / Net incomex
1.604
1.807
2.021
2.223
2.321
2.107
2.005
2.043
1.954
2.144
0.804
2.043
2.032
26
13.39
ROIC%
15.99
16.67
14.13
15.53
13.35
14.03
12.38
13.93
16.11
15.65
23.63
14.03
14.83
40
27.51
Return on equity%
0.40
0.40
0.40
0.78
2.66
5.52
5.23
7.99
8.93
11.36
28.01
7.99
3.95
27
25.65
Return on assets%
13.90
15.11
15.59
16.49
15.26
15.50
13.81
11.54
13.04
15.64
14.38
13.81
15.18
22
18.48
EPSKč
22.75
24.80
24.82
27.07
30.85
31.79
29.04
32.26
29.53
32.58
19.05
1.10%
4.02%
—
7.08
EPS growth%
22.48
25.07
26.06
26.05
27.75
30.56
28.70
30.67
30.70
33.04
22.06
30.67
28.23
28
42.13
Bookvalue per shKč
63.37
60.90
66.64
75.75
83.19
85.25
100.84
108.39
117.65
129.74
12.94
9.30%
8.46%
—
19.69
FCF per shareKč
11.61
12.14
10.42
9.50
8.96
8.78
8.26
7.00
7.34
6.85
32.74
(5.23%)
(5.24%)
—
26.80
Dividend per shKč
38.06
41.62
38.65
39.43
41.61
44.25
47.51
50.14
50.04
45.71
21.46
1.90%
2.64%
—
13.14
Div yield (avg)%
11.55
12.95
11.30
13.25
13.01
12.37
13.29
14.83
11.90
14.10
13.32
13.29
12.98
52
9.12
Payout ratio%
13.44
13.28
11.71
9.36
8.89
8.03
6.04
4.52
1.82
2.17
23.15
4.52
8.46
32
1.017
Shares (diluted)M
1.078
1.169
1.190
1.334
1.298
1.271
1.255
1.201
1.131
1.213
1.012
(1.35%)
1.40%
56
7.91
Buyback yield%
13.59
13.41
11.72
10.02
12.98
10.21
8.00
6.86
6.16
4.05
11.66
6.86
10.11
24
1.323
D/E ratiox
1.014
1.066
1.246
1.371
1.492
1.694
1.623
1.889
1.837
1.839
0.350
1.837
1.557
40
4.764
Enterprise valueKč M
54.21
64.46
71.24
75.12
90.60
106.9
127.3
137.3
145.7
161.5
66.37
12.26%
11.67%
86
11.29
LT debtKč M
45.77
46.60
43.41
39.73
40.33
37.95
36.95
40.57
42.18
41.38
3.655
0.52%
(0.44%)
85
Cost of revenue
5.61%
1.00×
Operating expenses
4.82%
0.93×
Spread over hurdle
(1.26%)