133.9
RevenueAED M
547.8
555.8
583.4
591.4
612.3
621.7
633.2
653.0
685.6
710.9
136.7
3.03%
2.80%
38
9.51
Revenue growth%
17.09
18.29
21.05
20.36
21.91
20.16
21.00
21.97
21.17
19.93
28.56
21.00
20.68
84
18.10
Gross margin%
25.28
23.36
25.91
28.86
30.46
30.29
29.02
27.32
28.19
25.83
10.74
28.19
27.75
20
21.55
Operating margin%
13.82
16.77
14.53
17.17
14.56
13.35
11.12
11.65
9.43
7.33
7.85
11.12
13.58
5
8.37
Net margin%
19.42
20.13
21.82
24.43
21.82
24.33
23.51
22.98
22.41
22.64
18.41
22.98
22.52
79
34.95
P/E ratio (avg)x
21.11
23.39
24.79
22.70
20.78
18.62
18.22
20.41
20.03
17.74
29.34
18.62
20.60
83
37.00
EV/EBITx
42.13
46.77
49.55
47.52
43.76
49.56
50.36
47.94
54.32
50.84
28.71
50.36
48.74
16
18.18
FCF yield (avg)%
25.37
25.25
26.51
26.27
27.71
26.64
29.30
31.87
29.41
29.37
26.33
29.37
27.17
30
29.82
FCF margin%
6.76
4.95
5.40
4.38
4.33
4.22
2.47
0.74
0.40
0.40
18.92
0.74
4.27
69
0.816
FCF / Net incomex
1.819
1.711
1.644
1.817
1.653
1.459
1.489
1.512
1.635
1.513
0.550
1.512
1.639
80
16.82
ROIC%
3.33
3.74
3.92
5.88
3.86
0.97
0.40
0.40
0.40
2.63
4.46
0.40
2.98
56
19.56
Return on equity%
1.93
0.60
2.60
3.53
5.95
6.26
6.08
8.66
6.44
7.75
2.84
6.44
6.01
39
6.17
Return on assets%
8.36
8.42
5.53
3.51
1.99
1.89
0.40
0.40
1.73
0.65
14.26
0.65
1.94
75
0.11
EPSAED
0.12
0.12
0.13
0.14
0.13
0.13
0.13
0.13
0.13
0.14
0.12
0.98%
2.39%
—
14.82
EPS growth%
22.43
21.67
23.87
25.99
25.90
26.48
28.32
29.52
28.52
30.91
11.24
28.52
26.24
19
0.18
Bookvalue per shAED
0.10
0.11
0.10
0.10
0.09
0.09
0.08
0.08
0.08
0.08
0.03
(2.54%)
(2.68%)
—
0.07
FCF per shareAED
0.10
0.10
0.11
0.13
0.13
0.14
0.14
0.14
0.16
0.16
0.18
3.85%
6.57%
—
0.07
Dividend per shAED
0.08
0.08
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.05
0.06
(5.65%)
(5.38%)
—
14.82
Div yield (avg)%
3.05
0.40
2.26
3.51
2.36
0.40
2.30
0.61
2.98
1.60
22.65
1.60
2.28
31
23.20
Payout ratio%
9.54
10.62
12.21
10.71
9.12
9.01
7.91
8.11
5.74
5.06
6.03
7.91
9.07
40
2.474
Shares (diluted)B
2.453
2.698
2.921
3.072
3.523
3.730
4.346
4.877
4.845
5.478
2.543
9.23%
7.90%
64
18.06
Buyback yield%
1.42
0.40
2.85
0.40
1.75
0.64
1.02
0.40
0.67
0.40
7.45
0.64
0.65
90
0.997
D/E ratiox
1.045
1.088
1.147
1.258
1.387
1.424
1.447
1.626
1.805
1.978
1.134
1.626
1.405
22
514.6
Enterprise valueAED M
655.1
613.1
585.2
643.8
666.0
689.2
725.4
736.4
735.9
674.5
260.7
0.25%
0.81%
38
0.611
LT debtAED B
0.802
0.777
0.892
0.879
0.859
0.812
0.946
0.915
0.965
1.079
0.352
4.66%
4.01%
28
Revenue
AED 710.9M
2.80%
1.00×
Cost of revenue
AED 497.6M
2.80%
1.00×
Operating expenses
AED 124.7M
2.82%
1.00×
Property and equipment
17.83%
Cash and investments
14.44%
Spread over hurdle
(4.59%)