0.958
RevenueAED B
0.865
0.888
0.903
0.929
0.964
1.008
1.038
1.070
1.126
1.139
1.008
3.40%
3.20%
74
20.22
Revenue growth%
5.14
2.97
0.40
0.40
0.40
0.62
0.40
1.62
0.40
0.40
15.23
0.40
0.40
7
23.27
Gross margin%
28.99
31.96
29.40
27.36
29.87
31.87
31.40
33.01
32.02
34.50
20.04
32.02
31.64
91
4.67
Operating margin%
5.56
5.84
6.03
6.15
8.06
7.87
10.75
10.77
11.06
13.04
10.46
10.77
7.96
39
26.40
Net margin%
0.40
0.40
2.58
5.44
5.66
5.52
5.28
2.78
0.86
1.94
15.50
2.78
2.68
38
16.93
P/E ratio (avg)x
35.33
35.71
39.28
39.55
39.95
42.05
46.39
52.73
58.49
62.93
21.22
52.73
41.00
9
12.88
EV/EBITx
20.48
21.38
22.36
25.34
24.99
23.06
26.02
25.04
25.05
25.75
7.784
25.05
25.02
65
28.76
FCF yield (avg)%
34.76
33.76
33.09
35.06
34.37
35.96
34.03
32.30
35.10
33.28
9.20
34.03
34.20
87
16.24
FCF margin%
10.17
7.71
7.48
6.37
4.32
4.20
6.54
3.75
3.82
5.11
29.20
4.20
5.74
20
1.614
FCF / Net incomex
0.984
0.973
1.089
0.986
0.994
1.086
1.060
1.052
1.044
0.980
0.237
1.052
1.019
43
11.84
ROIC%
2.89
5.55
4.71
3.53
2.86
0.90
0.40
0.40
0.40
2.21
2.27
0.40
2.54
5
20.50
Return on equity%
9.10
9.92
10.45
8.54
9.14
8.06
8.84
6.58
5.27
5.75
6.23
6.58
8.69
89
6.53
Return on assets%
15.76
15.67
16.24
17.87
20.04
17.99
18.18
16.49
19.45
16.98
16.46
17.99
17.42
28
0.18
EPSAED
0.14
0.13
0.13
0.13
0.15
0.15
0.15
0.15
0.14
0.15
0.19
(0.53%)
1.05%
—
7.49
EPS growth%
14.29
12.56
9.70
7.24
7.87
7.11
5.93
3.31
2.02
1.18
7.13
3.31
7.17
37
0.20
Bookvalue per shAED
0.07
0.08
0.08
0.08
0.09
0.11
0.10
0.10
0.10
0.09
0.19
(0.25%)
2.22%
—
0.11
FCF per shareAED
0.13
0.14
0.15
0.17
0.17
0.17
0.16
0.19
0.18
0.18
0.20
1.57%
4.04%
—
0.04
Dividend per shAED
0.14
0.14
0.17
0.18
0.18
0.16
0.17
0.19
0.20
0.19
0.07
1.24%
2.29%
—
6.63
Div yield (avg)%
25.42
27.31
24.62
27.55
30.35
28.55
30.89
32.47
33.02
33.97
7.76
32.47
29.45
75
26.31
Payout ratio%
12.71
10.74
13.08
12.15
11.50
8.86
10.18
11.92
12.92
13.67
11.82
11.92
12.03
49
1.505
Shares (diluted)B
1.417
1.211
1.193
1.131
1.086
0.985
0.955
1.013
0.951
0.946
1.461
(2.73%)
(4.59%)
10
11.81
Buyback yield%
11.93
10.24
12.72
14.26
14.12
14.96
12.85
10.54
12.53
12.37
6.52
12.53
12.63
27
1.522
D/E ratiox
2.131
2.428
2.845
3.153
3.561
3.594
3.435
3.779
4.138
3.980
1.773
3.779
3.498
94
1.123
Enterprise valueAED B
0.607
0.686
0.686
0.812
0.944
0.912
0.883
0.949
0.915
1.042
0.176
1.99%
5.63%
91
345.6
LT debtAED M
216.2
219.6
186.1
198.7
169.7
178.9
153.2
142.5
133.4
134.1
546.7
(4.60%)
(5.58%)
50
Revenue
AED 1.139B
3.20%
1.00×
Cost of revenue
AED 696.5M
2.97%
0.98×
Operating expenses
AED 213.9M
3.85%
1.06×
Spread over hurdle
(5.05%)