1.812
RevenueAED B
3.546
3.556
3.587
3.682
3.771
3.903
3.969
4.008
4.108
4.122
1.935
1.80%
1.52%
23
6.59
Revenue growth%
21.57
23.52
21.70
22.53
24.35
22.16
23.71
23.97
24.34
22.64
8.56
23.71
23.08
10
24.93
Gross margin%
13.37
13.04
12.85
10.56
10.46
12.16
13.04
11.24
9.49
12.20
12.24
12.16
12.18
31
15.58
Operating margin%
26.39
25.26
25.06
23.19
24.13
21.47
18.89
19.80
20.48
20.48
23.55
20.48
22.33
81
19.35
Net margin%
18.36
16.49
14.31
16.90
14.12
12.90
11.60
10.15
10.63
13.33
28.52
11.60
13.72
58
20.46
P/E ratio (avg)x
34.63
36.25
38.09
35.95
36.67
39.89
38.93
41.87
45.76
42.09
23.36
41.87
38.51
29
28.92
EV/EBITx
46.79
52.58
58.35
65.55
64.17
59.32
55.51
51.15
55.38
60.86
14.91
55.51
56.93
18
16.83
FCF yield (avg)%
11.42
11.89
11.28
9.95
10.60
7.76
9.81
10.72
12.22
14.01
14.01
10.72
11.00
11
13.44
FCF margin%
17.18
15.37
15.30
12.68
12.50
12.17
14.98
15.30
13.60
11.34
8.65
13.60
14.29
41
1.650
FCF / Net incomex
1.725
1.977
2.008
2.313
2.639
2.995
3.204
3.524
4.124
4.261
0.893
3.524
2.817
37
23.43
ROIC%
8.73
10.64
9.41
7.48
4.84
6.50
5.96
6.91
5.54
3.02
20.83
5.96
6.70
80
25.10
Return on equity%
29.77
30.96
31.41
33.54
35.60
37.72
39.11
36.19
36.47
36.80
26.92
36.80
35.89
56
25.37
Return on assets%
19.10
17.18
19.52
20.79
21.61
22.23
23.88
26.55
26.86
24.70
11.84
24.70
21.92
75
0.51
EPSAED
0.26
0.28
0.27
0.24
0.27
0.30
0.32
0.29
0.32
0.36
0.55
6.25%
3.43%
—
13.92
EPS growth%
20.18
18.88
20.07
20.20
22.25
20.85
20.89
23.61
22.90
21.04
14.19
21.04
20.87
38
0.56
Bookvalue per shAED
0.84
0.90
1.05
1.24
1.49
1.75
1.78
1.90
2.09
2.32
0.10
9.22%
12.23%
—
0.58
FCF per shareAED
0.78
0.86
0.92
0.91
0.97
1.00
1.04
1.24
1.26
1.45
0.62
8.29%
7.05%
—
0.24
Dividend per shAED
0.11
0.11
0.09
0.08
0.09
0.08
0.09
0.09
0.10
0.10
0.09
2.39%
(2.37%)
—
19.10
Div yield (avg)%
17.21
19.74
19.52
21.67
23.08
21.65
23.52
25.61
28.36
29.64
4.18
25.61
22.38
83
19.30
Payout ratio%
20.28
21.79
24.69
25.75
23.20
22.38
20.57
20.71
18.61
17.39
10.35
20.57
21.25
58
4.319
Shares (diluted)B
4.473
4.114
4.070
4.072
4.430
4.559
4.555
4.246
4.444
4.203
4.260
(1.05%)
(0.01%)
19
7.68
Buyback yield%
19.85
21.49
18.78
17.37
19.59
22.23
23.46
21.44
20.23
22.73
3.13
22.23
20.83
85
0.154
D/E ratiox
1.176
1.094
0.933
0.972
1.038
0.964
0.903
0.902
0.759
0.689
0.591
0.902
0.948
51
1.710
Enterprise valueAED B
2.402
2.563
2.957
2.973
3.211
3.572
3.617
4.233
4.210
4.295
1.047
5.99%
5.37%
21
2.107
LT debtAED B
1.176
1.138
1.290
1.229
1.343
1.488
1.706
1.688
1.874
1.825
1.867
6.32%
5.27%
7
Revenue
AED 4.122B
1.52%
1.00×
Cost of revenue
AED 2.885B
1.52%
1.00×
Operating expenses
AED 788.4M
2.00%
1.05×
Cash and investments
15.10%
Spread over hurdle
(1.22%)