364.4
RevenueAED M
257.1
277.7
302.4
326.2
356.3
388.7
410.8
437.3
463.3
490.2
371.8
6.59%
7.52%
19
21.06
Revenue growth%
10.56
7.71
5.15
2.48
4.60
5.97
8.29
7.25
8.98
10.10
13.88
8.29
7.48
67
2.14
Gross margin%
6.74
8.65
6.89
4.06
4.64
5.71
7.39
8.50
9.36
9.33
18.43
8.50
7.14
82
14.65
Operating margin%
16.05
14.46
13.11
15.15
13.19
16.17
17.51
20.39
17.49
16.64
11.91
17.49
16.11
93
29.12
Net margin%
1.96
1.77
1.01
0.40
1.93
4.46
3.19
1.04
3.20
1.90
2.78
3.19
1.91
12
10.99
P/E ratio (avg)x
13.14
14.74
16.54
16.08
17.11
18.47
18.09
17.91
18.67
18.47
7.501
18.47
17.51
82
32.24
EV/EBITx
28.30
28.21
31.37
32.78
35.59
32.62
33.23
35.81
35.55
39.94
8.173
35.55
33.00
25
6.00
FCF yield (avg)%
29.06
27.74
29.27
29.88
26.98
28.39
28.19
29.36
27.76
30.21
10.79
28.39
28.72
76
12.55
FCF margin%
18.67
15.81
13.86
11.93
11.88
13.27
15.57
13.91
13.56
12.69
17.92
13.56
13.71
18
1.051
FCF / Net incomex
1.484
1.459
1.485
1.549
1.719
1.813
1.651
1.776
1.649
1.698
1.219
1.698
1.650
64
22.85
ROIC%
17.07
14.54
12.47
11.76
13.69
11.76
10.36
13.29
16.28
16.91
10.91
13.29
13.49
75
20.96
Return on equity%
26.82
28.48
31.08
28.82
31.48
30.80
33.65
32.86
30.25
30.76
7.75
30.80
30.78
30
14.89
Return on assets%
5.49
7.10
6.04
4.06
1.09
0.52
1.40
0.40
2.91
0.40
27.99
0.52
2.16
40
0.03
EPSAED
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
(5.62%)
(4.83%)
—
15.40
EPS growth%
8.17
7.86
10.58
8.03
5.60
2.64
2.84
1.30
2.62
2.16
29.24
2.62
4.22
83
0.09
Bookvalue per shAED
0.21
0.22
0.23
0.27
0.29
0.34
0.37
0.36
0.35
0.39
0.08
6.15%
7.40%
—
0.05
FCF per shareAED
0.11
0.11
0.11
0.12
0.14
0.15
0.15
0.15
0.17
0.16
0.06
3.20%
4.91%
—
0.11
Dividend per shAED
0.09
0.09
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.11
(1.04%)
(2.39%)
—
4.79
Div yield (avg)%
27.70
25.98
27.85
29.60
28.07
27.49
26.82
27.41
28.94
29.96
21.81
27.49
27.78
53
23.88
Payout ratio%
22.66
23.88
22.61
20.92
20.59
21.29
19.33
21.69
19.76
19.18
9.15
19.76
21.10
11
1.467
Shares (diluted)B
1.555
1.405
1.461
1.499
1.377
1.419
1.562
1.587
1.733
1.688
1.458
4.16%
1.84%
43
3.14
Buyback yield%
6.28
4.90
2.75
3.03
2.94
0.44
0.40
1.88
3.65
3.05
25.24
1.88
2.99
6
0.322
D/E ratiox
1.015
1.046
1.114
1.323
1.515
1.746
2.076
2.250
2.460
2.405
0.882
2.250
1.631
37
0.409
Enterprise valueAED B
0.367
0.439
0.479
0.540
0.587
0.625
0.706
0.762
0.907
1.055
0.236
12.46%
11.46%
40
179.3
LT debtAED M
226.7
257.4
246.7
228.7
210.1
197.0
184.0
205.1
200.1
218.5
431.7
0.78%
(0.53%)
31
Revenue
AED 490.2M
7.52%
1.00×
Cost of revenue
AED 317.1M
7.31%
0.98×
Operating expenses
AED 55.60M
8.76%
1.12×
Goodwill & intangibles
17.89%