1.704
RevenueAED B
1.948
1.953
2.044
2.068
2.077
2.113
2.178
2.251
2.357
2.432
1.846
3.21%
2.37%
14
25.18
Revenue growth%
9.01
10.63
12.01
13.05
13.50
12.24
14.70
15.06
17.90
19.04
23.66
15.06
13.27
61
24.12
Gross margin%
12.29
10.35
10.03
10.66
10.42
8.55
7.51
5.03
6.18
7.58
19.06
7.51
9.29
35
25.35
Operating margin%
26.50
25.70
24.03
26.56
28.21
30.21
32.75
31.34
29.74
30.44
10.84
30.44
28.97
43
6.60
Net margin%
28.81
26.66
25.09
22.54
22.68
24.04
27.04
27.87
26.32
25.14
9.39
26.32
25.73
72
9.278
P/E ratio (avg)x
13.28
12.49
11.86
10.97
10.69
11.22
11.77
10.61
11.30
11.83
15.96
11.30
11.53
78
17.10
EV/EBITx
27.81
25.92
28.86
31.49
31.00
29.57
30.89
31.59
28.27
29.03
8.638
29.57
29.30
23
16.83
FCF yield (avg)%
0.40
2.92
2.61
4.71
1.81
1.37
0.40
0.40
0.40
0.40
18.78
0.40
0.89
52
2.49
FCF margin%
28.89
26.18
27.08
24.29
23.95
24.55
24.92
22.19
19.40
16.43
2.49
22.19
24.42
23
1.034
FCF / Net incomex
1.536
1.661
1.875
1.896
1.876
1.822
1.798
2.074
2.394
2.319
1.574
2.074
1.876
66
4.31
ROIC%
12.38
12.94
13.92
14.22
16.04
13.90
15.77
16.05
13.27
10.56
5.34
13.90
13.91
52
23.70
Return on equity%
26.91
24.90
27.18
27.18
28.68
26.58
24.53
27.00
27.77
27.26
4.93
27.00
27.09
59
21.26
Return on assets%
30.44
33.28
33.78
32.19
33.72
32.87
32.07
30.86
28.60
26.05
13.14
30.86
32.13
51
0.11
EPSAED
0.18
0.18
0.16
0.15
0.16
0.15
0.15
0.15
0.15
0.14
0.12
(3.45%)
(2.02%)
—
13.67
EPS growth%
6.46
9.15
7.21
6.55
6.03
6.00
4.27
1.45
3.04
5.78
6.59
4.27
6.02
17
0.05
Bookvalue per shAED
0.20
0.19
0.19
0.22
0.25
0.30
0.34
0.38
0.37
0.43
0.15
11.07%
8.97%
—
0.05
FCF per shareAED
0.20
0.19
0.17
0.17
0.17
0.17
0.17
0.18
0.19
0.16
0.13
(1.15%)
(1.32%)
—
0.18
Dividend per shAED
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.06
(1.07%)
(0.38%)
—
3.27
Div yield (avg)%
0.40
0.40
1.44
1.66
1.84
4.60
1.89
0.40
1.96
0.40
4.85
1.89
1.55
67
16.36
Payout ratio%
14.18
16.21
15.38
16.71
16.93
15.78
13.09
14.84
14.49
15.86
8.91
14.84
15.58
41
7.611
Shares (diluted)B
7.716
8.360
9.154
9.752
9.730
9.303
9.416
10.40
11.20
10.10
7.544
0.74%
3.72%
58
5.35
Buyback yield%
13.35
13.44
15.94
18.14
15.35
16.60
18.71
19.51
17.14
16.37
22.32
17.14
16.49
15
0.740
D/E ratiox
1.466
1.712
1.659
1.643
1.811
1.851
2.029
2.252
2.420
2.442
0.875
2.252
1.831
6
616.1
Enterprise valueAED M
205.9
224.9
216.8
250.8
275.7
322.1
383.1
426.4
464.4
526.2
485.5
13.80%
11.30%
53
1.003
LT debtAED B
1.036
1.066
1.176
1.169
1.100
1.054
1.034
1.003
1.021
1.146
1.309
0.82%
1.06%
39
Revenue
AED 2.432B
2.37%
1.00×
Cost of revenue
AED 1.702B
2.37%
1.00×
Operating expenses
AED 346.8M
2.16%
0.98×
Goodwill & intangibles
16.52%