6.139
RevenueAED B
7.656
8.275
9.081
9.653
10.33
11.19
12.34
13.14
13.95
15.42
6.569
8.35%
8.02%
59
3.94
Revenue growth%
30.50
30.29
31.50
28.82
31.38
30.17
28.68
25.79
27.57
27.93
7.31
27.93
29.50
61
7.55
Gross margin%
14.52
16.84
17.73
17.33
18.45
16.55
17.15
19.73
17.87
16.38
29.50
17.15
17.24
40
13.13
Operating margin%
16.13
16.21
18.56
20.46
21.91
20.57
17.79
15.13
16.36
18.74
18.18
17.79
18.18
73
19.74
Net margin%
18.92
21.40
21.92
19.19
21.21
23.64
20.82
21.75
20.95
23.86
10.55
21.75
21.30
30
16.02
P/E ratio (avg)x
6.840
6.547
7.203
6.775
6.201
6.758
7.314
8.142
8.789
8.626
22.57
8.142
7.022
79
12.82
EV/EBITx
20.90
23.00
26.04
24.05
26.42
29.40
32.73
32.38
35.47
40.04
25.14
32.73
27.91
77
6.54
FCF yield (avg)%
19.60
17.78
15.10
16.52
13.74
14.68
12.76
15.24
17.93
16.51
27.55
15.24
15.88
27
12.52
FCF margin%
8.01
10.31
12.56
9.75
11.19
9.77
12.49
14.88
17.66
20.36
18.16
14.88
11.84
85
1.706
FCF / Net incomex
1.149
1.215
1.239
1.341
1.178
1.281
1.327
1.348
1.288
1.432
0.593
1.327
1.285
36
18.06
ROIC%
0.40
0.40
0.40
0.51
0.40
2.01
3.09
5.52
7.45
7.63
23.94
5.52
1.26
71
10.64
Return on equity%
14.99
12.55
14.30
11.88
13.40
14.94
12.89
15.15
16.15
16.77
28.75
15.15
14.62
14
15.75
Return on assets%
16.95
16.54
14.23
12.98
10.23
12.94
13.49
10.67
11.32
10.35
13.05
11.32
12.96
11
1.07
EPSAED
1.31
1.57
1.72
1.88
2.20
2.30
2.53
2.75
2.96
2.93
1.15
5.90%
9.36%
—
25.26
EPS growth%
15.29
12.66
14.79
12.87
13.62
13.68
11.58
12.26
13.74
11.34
20.09
12.26
13.24
31
1.26
Bookvalue per shAED
0.80
0.79
0.87
0.93
0.86
0.94
0.88
0.87
0.82
0.78
0.44
(1.97%)
0.61%
—
0.52
FCF per shareAED
0.44
0.50
0.52
0.55
0.53
0.51
0.60
0.65
0.76
0.78
1.52
7.84%
7.06%
—
0.85
Dividend per shAED
1.02
0.87
0.89
0.95
0.90
0.95
0.86
0.80
0.85
0.87
1.37
(0.71%)
(2.29%)
—
14.45
Div yield (avg)%
23.93
21.77
20.93
18.28
21.01
20.67
18.22
18.22
18.28
17.54
22.93
18.22
19.47
81
7.12
Payout ratio%
24.72
22.40
19.88
19.27
19.70
17.77
14.88
12.25
12.32
13.04
21.96
13.04
18.52
17
4.053
Shares (diluted)B
6.083
7.236
8.477
8.222
9.166
9.866
10.21
9.977
9.525
10.61
4.039
2.97%
6.08%
45
6.98
Buyback yield%
16.72
14.33
12.81
12.55
9.71
7.39
8.83
6.30
3.33
0.88
25.28
6.30
9.27
91
0.289
D/E ratiox
1.309
1.191
1.113
1.029
1.151
1.073
0.990
0.981
1.115
1.159
0.159
1.073
1.114
52
10.29
Enterprise valueAED B
2.986
3.496
3.697
3.896
4.590
4.774
5.442
5.953
6.726
6.767
3.911
8.07%
9.55%
33
8.221
LT debtAED B
0.557
0.515
0.570
0.553
0.511
0.590
0.573
0.583
0.546
0.586
11.09
2.77%
(0.23%)
50
Revenue
AED 15.42B
8.02%
1.00×
Cost of revenue
AED 7.564B
8.22%
1.02×
Operating expenses
AED 3.274B
7.42%
0.95×
Goodwill & intangibles
14.52%
Spread over hurdle
74.07%