2.946
RevenueKč B
8.909
9.405
10.22
11.11
11.66
12.15
13.04
13.71
14.60
15.46
3.278
5.79%
6.50%
60
13.56
Revenue growth%
28.09
27.83
29.21
26.43
26.60
28.40
30.08
32.04
29.31
28.92
10.73
29.31
28.66
95
15.05
Gross margin%
26.32
24.82
27.77
27.88
29.92
28.55
27.60
28.38
28.81
27.02
6.37
28.38
27.82
67
28.15
Operating margin%
11.70
10.60
12.86
11.50
8.80
6.46
6.24
7.54
10.00
9.28
13.99
7.54
9.64
26
12.91
Net margin%
6.12
6.17
5.42
7.31
5.89
7.71
5.54
6.51
7.80
6.58
15.71
6.58
6.34
73
9.363
P/E ratio (avg)x
23.28
21.42
22.29
20.73
19.79
20.84
22.37
22.38
19.77
20.22
23.84
20.84
21.13
89
13.69
EV/EBITx
28.48
30.04
33.97
33.74
39.48
47.00
50.15
58.46
60.94
70.63
17.04
58.46
43.24
47
8.27
FCF yield (avg)%
2.38
5.07
5.45
3.25
5.88
6.75
8.08
9.11
10.52
9.28
27.32
9.11
6.31
26
19.61
FCF margin%
28.91
31.24
28.36
30.98
30.14
29.58
30.98
29.47
27.71
28.66
4.45
29.47
29.53
89
1.247
FCF / Net incomex
1.531
1.692
1.744
1.858
1.980
1.871
2.134
2.246
2.281
2.469
1.188
2.246
1.926
83
2.98
ROIC%
16.75
17.58
17.61
15.89
14.79
14.61
16.25
19.05
16.10
13.90
15.88
16.10
16.17
37
22.80
Return on equity%
12.91
14.53
13.31
13.74
12.20
9.55
8.21
10.94
12.07
15.05
21.04
10.94
12.55
51
13.65
Return on assets%
14.04
11.13
13.45
13.56
14.10
11.52
11.93
10.22
11.72
13.33
14.84
11.72
12.63
22
2,198
EPSKč
1,243
1,327
1,431
1,364
1,239
1,286
1,274
1,164
1,094
981.30
2,355
(4.56%)
(3.61%)
—
10.74
EPS growth%
11.99
11.37
13.06
14.23
11.82
10.24
9.69
7.39
6.94
6.72
10.07
7.39
10.80
18
382.43
Bookvalue per shKč
2,558
2,369
2,550
2,867
3,047
3,316
3,686
4,230
4,280
4,004
1,939
5.62%
6.01%
—
787.12
FCF per shareKč
689.86
802.68
859.72
1,009
998.73
1,051
1,061
1,248
1,413
1,448
493.29
7.71%
7.78%
—
689.42
Dividend per shKč
2,665
3,003
2,912
3,379
3,749
4,404
4,734
5,598
5,926
5,822
1,387
9.20%
9.61%
—
2.78
Div yield (avg)%
14.74
11.76
14.46
17.20
14.57
13.15
16.00
15.44
15.16
14.32
16.11
15.16
14.65
90
4.82
Payout ratio%
27.97
27.19
29.94
30.45
32.47
30.34
28.90
30.29
28.72
28.04
16.37
28.90
29.42
10
2.804
Shares (diluted)M
2.501
2.787
2.648
2.730
2.993
3.199
3.366
3.286
3.624
4.133
2.768
6.67%
4.28%
32
16.67
Buyback yield%
7.25
6.72
9.43
8.98
11.83
10.25
7.65
10.21
10.71
12.95
29.14
10.25
9.82
72
0.454
D/E ratiox
0.237
0.245
0.242
0.237
0.250
0.266
0.238
0.256
0.270
0.254
1.495
0.256
0.248
72
4.652
Enterprise valueKč B
10.13
9.869
10.78
11.58
11.55
11.34
10.45
10.89
11.03
10.22
4.146
(2.41%)
0.39%
32
2.766
LT debtKč B
7.780
6.651
6.512
6.596
7.136
6.134
5.245
5.175
4.873
4.406
11.66
(9.19%)
(6.07%)
45
Cost of revenue
6.40%
0.99×
Operating expenses
6.77%
1.03×
Spread over hurdle
(1.28%)