0.662
RevenueAED B
0.800
0.834
0.899
0.956
1.001
1.069
1.132
1.213
1.326
1.392
0.712
6.82%
6.26%
10
20.06
Revenue growth%
5.74
3.21
5.18
2.94
5.42
5.98
7.65
10.12
9.55
10.93
28.62
9.55
5.86
86
16.15
Gross margin%
14.43
17.31
15.99
16.87
19.13
17.48
17.55
19.42
17.45
16.55
2.53
17.48
17.38
26
6.01
Operating margin%
15.36
15.55
16.24
17.02
16.10
17.45
20.37
21.36
20.92
20.46
29.15
20.46
17.23
80
3.41
Net margin%
17.96
15.21
13.37
10.56
12.96
11.03
8.81
10.80
9.36
7.79
3.09
9.36
10.91
22
20.62
P/E ratio (avg)x
25.76
24.19
23.20
26.04
25.44
26.08
28.49
26.09
28.21
28.60
12.65
28.21
26.06
69
29.86
EV/EBITx
46.86
47.95
50.76
49.10
49.97
56.62
64.31
71.17
77.27
89.53
32.28
71.17
53.69
65
5.80
FCF yield (avg)%
20.68
23.07
24.38
26.13
28.05
28.64
28.00
25.57
23.24
21.73
5.06
25.57
24.97
34
6.25
FCF margin%
6.31
7.96
8.18
8.45
5.94
7.94
9.21
6.69
4.20
4.68
4.38
6.69
7.32
42
1.488
FCF / Net incomex
0.746
0.707
0.739
0.814
0.885
0.902
0.979
1.029
0.944
0.900
0.885
0.944
0.893
25
2.43
ROIC%
8.37
10.09
7.60
5.78
3.80
1.64
2.61
5.19
5.94
4.73
26.69
4.73
5.49
55
22.30
Return on equity%
15.65
18.33
20.79
20.40
19.15
17.04
14.25
14.30
12.26
12.68
22.21
14.25
16.34
8
27.78
Return on assets%
13.72
14.32
13.15
12.98
13.24
12.56
11.14
8.43
10.09
7.71
16.10
10.09
12.77
19
0.01
EPSAED
0.11
0.10
0.12
0.14
0.15
0.15
0.18
0.17
0.19
0.19
0.01
4.66%
6.20%
—
8.23
EPS growth%
17.22
17.75
18.96
17.64
16.23
14.69
15.92
14.44
15.17
14.62
6.88
14.69
16.07
51
0.04
Bookvalue per shAED
0.05
0.05
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.04
(6.37%)
(3.45%)
—
0.08
FCF per shareAED
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.05
2.80%
2.51%
—
0.02
Dividend per shAED
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.08
10.79%
7.20%
—
28.67
Div yield (avg)%
7.21
9.97
7.40
7.50
5.04
2.21
4.65
4.32
2.92
5.65
15.22
4.32
5.35
35
17.81
Payout ratio%
9.56
8.42
8.17
5.91
4.80
7.36
7.29
8.07
8.54
8.41
25.07
8.07
8.12
74
4.255
Shares (diluted)B
3.819
3.472
3.362
3.600
3.135
3.122
2.775
2.887
2.584
2.793
4.446
(2.28%)
(2.67%)
65
28.77
Buyback yield%
6.57
6.83
6.04
5.58
4.79
2.85
1.51
0.40
0.40
0.40
8.74
0.40
3.82
20
1.652
D/E ratiox
0.103
0.094
0.088
0.097
0.098
0.100
0.107
0.102
0.097
0.092
1.399
0.100
0.098
32
0.751
Enterprise valueAED B
1.349
1.503
1.668
1.879
1.944
2.266
2.243
2.195
2.525
2.679
0.134
6.63%
8.70%
87
0.614
LT debtAED B
1.400
1.612
1.659
1.922
2.340
2.342
2.431
2.707
2.716
2.804
0.221
3.68%
8.85%
24
Revenue
AED 1.392B
6.26%
1.00×
Cost of revenue
AED 807.8M
6.27%
1.00×
Operating expenses
AED 344.9M
6.11%
0.99×
Goodwill & intangibles
19.63%
Cash and investments
15.65%
Spread over hurdle
17.41%