23.62
RevenueAED B
12.96
13.69
14.71
15.34
16.39
17.32
18.10
18.98
20.44
22.28
24.10
6.33%
6.12%
63
12.93
Revenue growth%
10.07
12.71
12.19
15.14
16.09
18.68
15.71
17.91
17.49
18.29
8.64
17.91
15.90
67
25.40
Gross margin%
0.84
2.95
0.73
0.40
3.35
2.16
0.40
0.40
1.98
3.80
24.04
1.98
1.41
11
26.08
Operating margin%
3.82
2.30
3.68
0.91
0.40
0.40
2.11
0.40
0.90
3.27
24.74
0.90
1.51
63
21.55
Net margin%
10.26
12.01
11.39
10.72
9.97
12.33
13.33
13.67
11.82
11.28
8.87
12.33
11.61
10
25.55
P/E ratio (avg)x
37.23
42.03
40.59
46.94
51.72
50.53
48.66
45.55
47.99
46.85
26.15
47.99
46.90
39
10.36
EV/EBITx
18.66
19.84
19.54
18.30
18.66
20.01
20.48
20.28
22.54
22.84
14.68
20.48
19.93
80
4.68
FCF yield (avg)%
22.98
21.97
19.12
17.27
19.44
17.75
18.52
16.20
17.94
19.17
29.39
17.94
18.82
31
13.86
FCF margin%
16.73
17.83
18.52
20.00
22.20
20.65
23.15
20.49
19.20
16.88
11.05
20.49
19.60
33
1.388
FCF / Net incomex
0.335
0.317
0.318
0.313
0.306
0.314
0.337
0.319
0.333
0.336
0.543
0.333
0.319
57
25.61
ROIC%
15.33
14.72
16.32
18.33
19.01
20.77
19.20
18.57
16.69
19.14
6.47
19.14
18.45
22
4.38
Return on equity%
30.51
29.77
31.28
32.26
29.85
29.04
28.24
27.20
27.66
27.99
25.29
27.99
29.40
49
26.33
Return on assets%
5.17
3.16
1.65
0.40
2.01
3.43
4.99
3.77
3.91
3.10
10.38
3.77
3.29
79
1.84
EPSAED
0.45
0.54
0.55
0.63
0.67
0.72
0.78
0.90
0.99
1.18
1.95
11.94%
12.15%
—
10.53
EPS growth%
5.44
7.21
6.89
6.20
4.55
1.91
3.51
3.08
3.77
2.37
18.04
3.08
4.16
51
1.86
Bookvalue per shAED
0.99
1.14
1.25
1.30
1.27
1.29
1.44
1.54
1.58
1.55
0.69
4.01%
6.13%
—
1.40
FCF per shareAED
2.55
2.87
3.25
3.51
3.68
3.83
4.50
4.42
4.49
4.87
0.33
5.75%
7.05%
—
0.70
Dividend per shAED
3.41
3.40
3.80
3.73
4.41
4.53
5.42
6.26
6.99
7.37
1.52
10.78%
10.01%
—
14.39
Div yield (avg)%
28.59
30.04
31.45
28.75
30.98
30.08
27.19
28.19
30.41
29.57
28.67
29.57
29.80
37
28.68
Payout ratio%
11.54
11.46
14.18
13.77
15.64
17.77
17.73
18.83
18.31
17.14
9.50
17.77
16.39
19
9.085
Shares (diluted)B
11.88
10.90
10.26
10.77
10.54
11.44
12.02
12.79
11.64
12.91
8.970
4.14%
0.07%
12
22.81
Buyback yield%
29.14
27.72
28.37
28.46
31.29
30.63
32.07
29.09
31.46
30.72
24.70
30.72
29.89
21
0.293
D/E ratiox
0.699
0.731
0.749
0.789
0.749
0.818
0.809
0.839
0.933
0.923
1.576
0.839
0.799
32
9.131
Enterprise valueAED B
20.90
23.04
26.14
29.39
33.31
31.43
33.87
34.79
40.58
39.92
3.279
3.69%
7.40%
66
1.985
LT debtAED B
18.04
16.22
18.02
16.15
15.28
16.21
16.83
16.84
16.47
17.10
19.28
2.27%
(1.47%)
17
Revenue
AED 22.28B
6.12%
1.00×
Cost of revenue
AED 12.21B
6.10%
1.00×
Operating expenses
AED 5.008B
5.97%
0.99×
Cash and investments
18.86%
Goodwill & intangibles
18.60%
Property and equipment
15.26%
Spread over hurdle
(1.95%)