4.576
RevenueAED B
4.346
4.661
4.968
5.384
5.636
5.932
6.344
6.596
6.855
7.210
5.086
5.05%
6.02%
94
2.97
Revenue growth%
20.03
17.22
14.41
11.85
10.89
13.04
12.68
15.23
17.06
16.30
24.63
15.23
14.82
67
26.29
Gross margin%
5.35
3.46
5.93
7.90
7.38
4.92
4.04
2.86
5.47
2.92
16.07
4.04
5.14
21
16.14
Operating margin%
1.00
0.40
0.40
0.40
0.40
0.68
0.40
0.40
2.94
3.07
6.53
0.68
0.40
65
9.96
Net margin%
27.39
24.63
24.58
24.31
24.96
26.92
27.47
29.89
32.69
31.15
17.85
29.89
27.15
70
28.82
P/E ratio (avg)x
25.18
25.48
26.26
25.85
26.72
25.36
23.97
22.84
23.23
24.34
16.87
23.97
25.27
6
14.08
EV/EBITx
9.481
9.526
8.447
7.938
7.809
7.979
7.061
6.506
7.155
6.747
36.50
7.061
7.874
27
18.19
FCF yield (avg)%
12.87
12.15
10.22
10.10
12.44
10.71
12.46
10.50
12.20
12.54
22.48
12.20
12.17
73
16.50
FCF margin%
27.00
26.15
26.97
29.25
26.85
25.45
25.05
27.60
26.93
26.46
9.88
26.46
26.89
18
1.041
FCF / Net incomex
1.266
1.150
1.105
1.064
1.042
1.048
1.074
1.029
1.071
1.154
0.346
1.071
1.073
85
24.73
ROIC%
19.63
20.37
22.82
24.22
21.73
20.97
21.47
22.07
24.60
24.76
9.91
22.07
21.90
37
12.00
Return on equity%
14.16
11.66
13.92
15.56
14.16
13.86
14.95
12.14
10.70
9.77
18.72
12.14
13.89
62
8.05
Return on assets%
6.69
4.68
7.60
8.64
6.30
8.23
10.36
9.36
10.93
11.62
23.03
10.36
8.43
20
0.51
EPSAED
0.40
0.45
0.49
0.48
0.46
0.48
0.54
0.50
0.45
0.46
0.53
0.27%
2.43%
—
9.57
EPS growth%
20.35
19.16
17.77
20.56
20.22
20.41
21.76
24.29
26.70
25.38
26.24
24.29
20.48
48
0.27
Bookvalue per shAED
0.57
0.51
0.51
0.46
0.49
0.48
0.52
0.52
0.45
0.47
0.20
(0.75%)
(2.34%)
—
0.23
FCF per shareAED
0.14
0.16
0.17
0.18
0.19
0.22
0.22
0.22
0.21
0.21
0.60
1.91%
3.72%
—
0.51
Dividend per shAED
0.26
0.28
0.29
0.34
0.36
0.36
0.44
0.48
0.50
0.49
0.25
6.32%
8.11%
—
25.74
Div yield (avg)%
4.65
6.56
3.79
1.66
2.16
2.59
2.42
0.40
0.61
1.44
10.80
1.44
2.29
26
11.77
Payout ratio%
17.77
19.38
22.05
20.77
22.96
24.11
22.84
25.34
22.65
23.03
23.24
23.03
22.75
69
4.790
Shares (diluted)B
5.938
5.585
5.877
5.500
5.748
6.004
5.643
6.262
6.512
7.138
4.684
4.43%
1.16%
56
25.20
Buyback yield%
15.57
17.12
19.58
22.24
24.18
22.60
22.10
21.98
21.32
22.15
29.38
22.10
22.04
39
1.077
D/E ratiox
0.276
0.258
0.284
0.304
0.345
0.391
0.376
0.358
0.390
0.417
0.502
0.390
0.352
18
2.420
Enterprise valueAED B
3.633
3.497
3.341
3.408
3.322
3.557
3.242
3.680
3.810
4.269
9.770
5.14%
2.45%
39
6.500
LT debtAED B
9.358
8.512
7.914
7.640
7.461
7.368
8.136
7.900
8.055
8.827
0.779
3.42%
0.77%
29
Revenue
AED 7.210B
6.02%
1.00×
Cost of revenue
AED 5.047B
6.02%
1.00×
Operating expenses
AED 1.483B
6.10%
1.01×
Goodwill & intangibles
14.98%
Spread over hurdle
(8.64%)