2.009
RevenueAED B
1.624
1.717
1.885
2.038
2.157
2.295
2.506
2.663
2.943
3.199
2.160
8.20%
7.85%
89
15.85
Revenue growth%
15.95
13.84
10.88
12.48
15.40
16.24
19.18
21.39
19.07
21.42
25.86
19.18
16.10
64
17.21
Gross margin%
31.21
34.12
32.20
34.04
34.69
32.64
34.56
36.57
33.97
33.13
9.35
33.97
34.00
16
13.25
Operating margin%
11.96
9.62
9.04
8.73
10.28
9.48
10.43
10.65
7.78
7.72
19.54
9.48
9.55
90
6.05
Net margin%
20.27
19.48
22.13
25.07
25.17
28.04
29.98
28.05
26.01
23.88
3.88
28.04
25.12
81
6.577
P/E ratio (avg)x
14.54
12.89
13.50
11.50
12.41
13.19
11.22
10.83
9.927
9.995
26.33
10.83
11.96
19
37.10
EV/EBITx
23.13
26.42
28.45
31.43
35.34
33.97
39.29
39.42
40.67
37.56
8.115
39.29
34.65
84
29.55
FCF yield (avg)%
7.86
8.05
6.07
6.92
7.37
5.01
5.07
5.19
7.92
9.67
14.91
5.19
7.15
29
10.36
FCF margin%
25.06
25.51
25.67
23.00
20.13
20.45
21.34
19.23
19.58
18.86
27.92
19.58
20.89
54
1.406
FCF / Net incomex
0.467
0.521
0.572
0.639
0.589
0.601
0.631
0.712
0.718
0.697
0.263
0.697
0.616
23
28.36
ROIC%
2.73
2.67
3.68
4.17
3.59
5.32
7.59
7.37
9.35
6.48
4.14
7.37
4.75
26
22.52
Return on equity%
20.36
20.66
20.88
20.23
22.30
24.43
23.70
21.70
22.05
22.67
19.68
22.67
21.87
95
17.61
Return on assets%
3.71
1.27
3.33
2.03
3.43
2.73
3.98
5.46
4.86
7.76
19.88
4.86
3.57
50
0.19
EPSAED
0.13
0.14
0.14
0.15
0.17
0.16
0.19
0.21
0.21
0.25
0.19
8.12%
6.43%
—
29.66
EPS growth%
9.03
11.09
8.87
7.92
8.39
7.18
4.36
7.29
8.26
10.72
18.41
7.29
8.33
78
0.19
Bookvalue per shAED
0.10
0.10
0.11
0.10
0.11
0.10
0.09
0.10
0.09
0.10
0.24
(2.56%)
(0.34%)
—
0.14
FCF per shareAED
0.09
0.10
0.09
0.10
0.10
0.10
0.10
0.11
0.11
0.11
0.04
2.09%
2.08%
—
0.17
Dividend per shAED
0.08
0.08
0.08
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.06
(3.51%)
(3.08%)
—
2.86
Div yield (avg)%
1.70
4.51
2.07
4.32
2.06
2.01
1.09
0.40
1.00
1.86
20.05
1.09
1.93
70
21.87
Payout ratio%
23.20
22.18
21.97
19.43
18.25
15.93
18.33
17.08
19.31
16.99
10.39
17.08
18.82
32
12.95
Shares (diluted)B
16.86
15.99
15.13
15.39
16.94
15.26
14.95
16.84
16.08
15.12
13.27
(2.26%)
(0.54%)
37
8.26
Buyback yield%
4.98
2.28
0.42
0.40
2.53
0.60
0.40
1.07
0.54
0.40
17.90
0.54
0.57
28
0.166
D/E ratiox
1.228
1.116
1.081
1.041
0.926
0.905
0.887
0.867
0.935
0.954
1.624
0.905
0.944
77
0.232
Enterprise valueAED B
4.129
4.308
4.737
4.906
5.483
5.940
6.087
7.195
7.728
8.179
1.641
8.33%
8.37%
12
2.790
LT debtAED B
2.492
2.368
2.555
2.731
2.913
3.003
3.097
3.246
3.186
2.961
3.352
0.33%
1.37%
14
Revenue
AED 3.199B
7.85%
1.00×
Cost of revenue
AED 1.563B
8.12%
1.03×
Operating expenses
AED 745.9M
7.26%
0.95×
Cash and investments
16.67%
Spread over hurdle
(1.13%)