69.27
RevenueAED M
81.04
85.62
88.08
92.38
95.06
99.85
106.9
110.0
113.9
116.8
71.66
4.20%
4.32%
69
2.21
Revenue growth%
7.78
10.21
11.05
10.94
9.07
7.02
5.36
4.18
1.26
3.71
12.22
4.18
7.40
75
3.29
Gross margin%
22.84
24.94
26.61
25.63
25.66
24.97
27.20
27.69
28.05
25.46
2.58
27.20
25.65
66
14.67
Operating margin%
0.40
1.20
2.80
4.13
2.66
4.84
5.59
5.85
8.10
7.82
9.95
5.85
4.49
27
19.68
Net margin%
30.90
29.92
28.00
28.05
28.06
29.23
29.22
28.64
30.84
33.24
6.82
29.23
29.22
25
34.33
P/E ratio (avg)x
9.448
11.00
11.53
13.04
14.49
15.76
15.14
15.54
18.20
18.71
20.68
15.76
14.82
58
29.33
EV/EBITx
8.003
8.012
8.210
9.104
9.190
8.256
7.897
7.957
8.462
7.441
16.26
7.957
8.111
34
4.34
FCF yield (avg)%
0.70
0.40
2.73
3.26
3.77
6.34
7.85
10.00
8.77
9.58
27.01
8.77
5.05
48
21.86
FCF margin%
18.57
17.46
16.43
15.12
15.46
12.59
12.72
11.47
12.82
12.00
22.97
12.59
13.97
38
0.360
FCF / Net incomex
2.481
2.326
2.654
2.548
2.501
2.604
2.497
2.354
2.631
2.715
0.580
2.604
2.525
37
10.91
ROIC%
7.12
5.32
3.74
0.96
3.04
2.70
2.56
0.77
0.42
2.90
29.88
2.56
2.80
83
15.93
Return on equity%
23.77
25.84
25.64
26.83
28.85
30.09
28.40
30.37
29.75
29.97
6.22
29.97
28.62
46
5.88
Return on assets%
25.23
27.99
25.08
25.54
23.58
26.09
25.55
25.78
28.65
28.99
16.04
26.09
25.66
24
0.05
EPSAED
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.05
5.98%
6.77%
—
13.38
EPS growth%
13.48
12.11
14.73
11.97
14.17
15.31
14.55
17.20
19.74
17.79
15.72
17.20
14.64
46
0.05
Bookvalue per shAED
0.05
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.03
4.34%
6.18%
—
0.04
FCF per shareAED
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
4.68%
1.36%
—
0.03
Dividend per shAED
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.04
6.44%
6.05%
—
26.18
Div yield (avg)%
16.32
15.73
18.62
18.33
16.80
16.37
17.85
17.36
14.44
12.76
15.59
16.37
16.59
44
4.07
Payout ratio%
4.88
6.39
3.71
3.34
3.31
1.81
1.45
0.75
1.00
0.40
25.08
1.00
2.56
26
2.834
Shares (diluted)B
2.894
2.797
2.542
2.396
2.239
2.335
2.305
2.111
2.014
1.850
2.844
(3.75%)
(4.19%)
69
5.12
Buyback yield%
14.07
16.22
15.93
18.12
17.20
17.24
19.82
20.13
20.22
19.26
23.15
19.82
17.68
26
1.278
D/E ratiox
0.319
0.300
0.308
0.345
0.386
0.430
0.432
0.433
0.462
0.471
0.333
0.433
0.408
93
111.2
Enterprise valueAED M
60.25
65.58
61.26
64.03
58.69
58.44
56.59
57.33
59.63
54.61
63.55
(1.43%)
(1.14%)
16
99.24
LT debtAED M
33.98
35.26
34.12
38.90
37.37
40.91
42.02
48.18
45.83
54.15
44.62
7.70%
4.75%
54
Revenue
AED 116.8M
4.32%
1.00×
Cost of revenue
AED 52.23M
3.96%
0.97×
Operating expenses
AED 26.05M
4.43%
1.01×
Property and equipment
17.05%
Cash and investments
15.61%
Spread over hurdle
19.38%