14.85
RevenueAED M
14.01
14.68
15.15
16.02
16.40
17.17
17.39
18.46
19.22
19.79
15.28
3.82%
4.03%
58
28.81
Revenue growth%
0.40
0.40
0.40
2.60
0.40
0.82
0.40
3.29
3.73
6.03
13.38
3.29
0.61
81
5.44
Gross margin%
12.76
14.23
16.34
18.88
20.34
19.90
22.16
23.76
22.53
22.26
28.29
22.26
20.12
14
22.09
Operating margin%
11.44
13.10
10.82
9.39
9.61
7.92
9.83
9.11
6.89
4.43
13.89
7.92
9.50
84
19.38
Net margin%
24.86
24.24
22.26
24.51
26.28
29.22
28.18
25.70
26.26
28.65
4.13
28.18
25.98
60
24.68
P/E ratio (avg)x
11.67
12.87
11.67
12.82
13.63
13.14
12.03
13.39
12.52
12.19
16.57
12.52
12.67
77
36.03
EV/EBITx
18.82
18.63
19.60
20.01
17.48
16.04
16.87
16.98
16.74
17.73
18.17
16.87
17.60
26
5.24
FCF yield (avg)%
32.48
34.86
34.73
36.42
35.58
35.17
33.68
35.86
37.43
38.47
27.44
35.86
35.38
68
25.51
FCF margin%
11.05
9.55
9.35
6.78
7.99
6.84
8.56
7.78
10.59
10.81
13.49
8.56
8.96
55
0.580
FCF / Net incomex
1.780
1.756
1.725
1.696
2.012
2.404
2.648
2.791
3.264
3.484
0.246
2.791
2.208
31
10.93
ROIC%
26.57
28.11
29.09
28.05
26.45
24.59
24.19
21.64
22.72
25.10
28.28
24.19
25.78
24
16.02
Return on equity%
7.69
5.38
4.06
6.86
4.17
1.59
0.40
0.40
0.40
0.85
29.01
0.40
2.82
78
4.72
Return on assets%
14.06
15.91
15.56
18.02
15.50
15.61
13.36
14.15
15.61
12.95
19.63
14.15
15.53
93
0.01
EPSAED
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.01
0.72%
1.18%
—
26.16
EPS growth%
19.61
20.93
23.58
26.41
26.03
23.22
22.83
20.96
18.40
15.83
17.82
20.96
21.89
66
0.02
Bookvalue per shAED
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.65%
2.91%
—
0.04
FCF per shareAED
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(3.06%)
(1.47%)
—
0.02
Dividend per shAED
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.03
6.94%
7.54%
—
29.06
Div yield (avg)%
18.40
18.66
15.86
18.21
19.49
18.26
20.48
18.02
20.71
21.34
12.68
20.48
18.53
40
15.56
Payout ratio%
9.84
6.86
5.84
4.00
1.80
1.51
3.14
2.67
4.61
6.86
29.36
3.14
4.30
63
0.601
Shares (diluted)B
0.821
0.785
0.752
0.871
0.891
0.889
0.964
1.046
1.176
1.280
0.598
7.50%
5.30%
35
2.61
Buyback yield%
16.07
16.16
16.86
16.66
16.62
18.89
17.09
17.65
17.90
16.72
3.68
17.65
16.79
10
1.253
D/E ratiox
2.532
2.997
3.305
3.538
3.849
3.961
4.640
4.746
4.875
5.224
0.764
4.746
3.905
33
7.516
Enterprise valueAED M
11.32
10.85
10.08
8.779
8.887
7.735
7.031
6.409
5.750
5.490
12.33
(9.18%)
(7.13%)
34
7.723
LT debtAED M
7.743
7.668
7.491
8.259
8.142
8.731
9.202
9.625
9.278
8.443
5.336
0.73%
0.39%
69
Revenue
AED 19.79M
4.03%
1.00×
Cost of revenue
AED 13.65M
4.18%
1.01×
Operating expenses
AED 3.270M
3.41%
0.94×
Goodwill & intangibles
22.97%
Cash and investments
15.90%
Spread over hurdle
12.80%