3.999
RevenueAED B
3.521
3.578
3.667
3.739
3.877
4.041
4.183
4.366
4.406
4.476
4.105
2.92%
2.44%
72
23.54
Revenue growth%
23.58
23.32
21.93
21.84
20.64
22.21
22.92
23.28
24.95
26.59
4.97
23.28
23.10
49
21.04
Gross margin%
16.35
17.36
19.77
21.46
22.32
21.77
20.47
18.02
20.08
20.34
26.75
20.34
20.21
20
12.34
Operating margin%
20.70
20.48
19.72
17.33
16.30
13.36
10.72
13.44
14.86
14.32
20.62
13.44
15.58
52
29.82
Net margin%
28.77
26.36
24.91
26.89
29.36
28.13
25.28
22.75
21.24
18.45
29.24
22.75
25.82
37
33.91
P/E ratio (avg)x
9.231
8.906
9.291
10.09
10.41
10.63
11.57
10.47
9.903
9.560
24.69
10.47
9.997
41
33.55
EV/EBITx
34.95
39.91
43.41
45.16
51.22
49.89
57.82
66.12
75.40
79.42
17.19
66.12
50.56
73
13.72
FCF yield (avg)%
14.71
13.18
13.84
13.85
15.29
12.55
10.39
9.89
7.99
7.31
17.17
9.89
12.86
76
19.82
FCF margin%
17.86
16.34
13.72
15.74
15.33
14.24
15.43
16.98
15.55
18.29
4.13
15.55
15.64
47
0.617
FCF / Net incomex
1.667
1.673
1.639
1.889
1.900
2.082
2.291
2.308
2.501
2.410
0.916
2.308
1.991
33
2.14
ROIC%
13.04
10.06
8.82
6.38
8.87
11.71
10.83
11.81
10.67
10.88
17.96
10.88
10.75
20
6.44
Return on equity%
4.99
4.38
3.33
4.18
6.45
7.49
4.77
2.53
1.73
2.73
26.07
2.73
4.28
42
4.54
Return on assets%
31.24
33.20
32.35
34.02
33.41
32.39
32.51
29.83
29.31
29.80
3.93
29.83
32.37
20
0.04
EPSAED
0.08
0.08
0.09
0.10
0.11
0.10
0.12
0.13
0.14
0.16
0.04
9.14%
8.78%
—
12.60
EPS growth%
14.09
13.43
12.22
12.37
10.19
11.60
10.69
11.13
13.66
11.70
28.01
11.60
11.96
59
0.12
Bookvalue per shAED
0.22
0.24
0.27
0.29
0.29
0.33
0.37
0.40
0.39
0.40
0.21
6.69%
6.02%
—
0.20
FCF per shareAED
0.21
0.23
0.26
0.28
0.27
0.27
0.31
0.33
0.38
0.41
0.21
8.42%
7.67%
—
0.12
Dividend per shAED
0.15
0.15
0.15
0.15
0.14
0.16
0.17
0.17
0.17
0.19
0.14
5.82%
2.86%
—
18.87
Div yield (avg)%
32.21
30.18
27.94
30.11
32.70
33.04
34.44
33.36
34.53
33.84
6.85
33.84
32.87
53
3.64
Payout ratio%
21.16
22.23
20.08
18.15
20.51
18.69
20.40
21.06
22.44
20.55
27.47
20.55
20.53
94
10.25
Shares (diluted)B
9.938
9.097
9.885
10.49
11.31
11.89
12.37
12.21
11.74
11.69
10.02
0.66%
1.86%
80
19.64
Buyback yield%
27.49
27.72
28.34
25.52
28.02
30.40
28.95
29.98
32.89
33.52
16.96
30.40
28.64
42
1.568
D/E ratiox
1.130
1.253
1.254
1.292
1.394
1.613
1.562
1.586
1.555
1.825
1.550
1.586
1.475
76
0.993
Enterprise valueAED B
3.112
3.087
3.056
3.258
3.041
3.169
3.384
3.557
4.067
3.821
3.064
4.67%
1.62%
16
2.288
LT debtAED B
2.244
2.201
2.365
2.253
2.352
2.419
2.094
1.882
2.036
1.982
3.729
(3.36%)
(0.51%)
10
Revenue
AED 4.476B
2.44%
1.00×
Cost of revenue
AED 3.054B
2.36%
0.99×
Operating expenses
AED 633.9M
2.84%
1.04×
Spread over hurdle
(2.34%)