3.473
RevenueAED M
2.541
2.600
2.652
2.691
2.801
2.904
3.038
3.212
3.378
3.622
3.832
4.65%
3.67%
81
28.93
Revenue growth%
9.27
11.78
12.67
15.58
14.33
12.64
9.85
7.04
9.45
12.75
13.99
9.85
11.12
60
28.03
Gross margin%
15.96
13.48
15.36
13.47
16.43
18.63
19.21
21.33
21.42
18.06
16.92
19.21
17.00
19
15.60
Operating margin%
19.37
20.24
22.79
20.72
20.52
23.36
20.83
19.04
17.64
28.08
3.82
20.52
20.38
30
19.67
Net margin%
21.38
21.96
19.78
22.12
19.81
19.21
19.46
21.23
22.99
8.46
22.90
19.81
20.52
90
12.94
P/E ratio (avg)x
57.66
65.12
73.79
79.82
78.87
77.63
87.52
88.77
100.7
31.08
11.95
87.52
78.25
80
6.364
EV/EBITx
32.26
32.19
29.08
25.42
24.50
26.81
25.89
26.65
27.09
32.31
20.50
26.65
26.95
85
2.17
FCF yield (avg)%
12.27
12.87
15.39
12.67
15.04
12.74
10.19
8.43
8.01
10.58
8.66
10.19
12.71
22
18.91
FCF margin%
4.57
4.59
6.40
8.61
10.59
12.31
13.80
11.61
10.53
29.50
5.64
11.61
9.57
50
0.232
FCF / Net incomex
0.619
0.688
0.753
0.683
0.770
0.696
0.641
0.583
0.593
0.962
1.462
0.641
0.662
15
26.34
ROIC%
18.79
20.89
21.14
23.73
24.29
27.15
27.52
28.95
26.73
24.67
29.24
27.15
24.01
11
12.95
Return on equity%
18.01
19.49
18.54
15.81
17.06
14.86
15.73
14.60
14.33
11.56
21.09
14.86
16.44
77
17.32
Return on assets%
12.07
13.44
12.65
14.34
16.06
14.01
14.93
14.28
12.10
19.38
23.73
14.28
14.08
54
0.04
EPSAED
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.05
0.04
0.05
(1.25%)
0.95%
—
23.83
EPS growth%
21.59
19.67
17.79
19.60
18.79
21.16
20.39
21.28
21.66
12.64
16.19
21.16
20.77
86
0.02
Bookvalue per shAED
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
7.59%
6.35%
—
0.02
FCF per shareAED
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
5.88%
5.25%
—
0.05
Dividend per shAED
0.04
0.05
0.06
0.07
0.07
0.08
0.10
0.11
0.11
0.01
0.05
10.55%
12.85%
—
2.17
Div yield (avg)%
9.92
7.13
9.22
11.74
12.88
10.16
11.44
11.33
10.76
16.81
10.30
11.33
10.46
9
12.93
Payout ratio%
23.21
21.85
23.68
24.88
24.86
25.33
23.49
25.00
24.67
17.19
10.73
24.86
24.17
55
35.28
Shares (diluted)M
39.12
40.96
44.94
43.68
47.90
44.52
48.71
50.28
49.51
35.87
35.73
2.54%
2.39%
68
6.94
Buyback yield%
18.17
17.09
15.72
18.26
16.27
15.65
17.57
17.11
18.99
17.06
27.25
17.11
17.34
24
1.102
D/E ratiox
0.676
0.627
0.587
0.625
0.687
0.723
0.752
0.715
0.685
1.294
0.273
0.715
0.686
55
2.347
Enterprise valueAED M
3.988
4.059
4.223
3.832
4.068
4.536
4.842
4.528
4.977
3.389
2.573
5.37%
1.38%
37
2.907
LT debtAED M
1.924
1.836
1.915
1.942
1.921
1.841
1.935
1.834
1.893
3.751
1.925
(0.51%)
0.23%
70
Revenue
AED 3.378M
3.67%
1.00×
Cost of revenue
AED 1.845M
3.37%
0.97×
Operating expenses
AED 0.464M
4.25%
1.06×
Cash and investments
18.94%
Goodwill & intangibles
18.51%
Spread over hurdle
32.60%