23.79
RevenueAED M
45.94
48.93
52.09
54.96
56.69
59.54
62.08
63.57
66.61
70.63
24.81
4.50%
5.09%
65
23.59
Revenue growth%
26.31
25.32
23.62
22.26
24.34
23.30
23.05
24.57
22.46
25.17
29.50
23.30
23.98
51
16.78
Gross margin%
5.77
3.22
0.96
0.40
3.26
2.07
4.22
3.71
0.81
3.13
7.92
3.13
3.18
87
3.21
Operating margin%
24.85
21.92
19.30
21.23
19.72
22.22
24.16
25.37
27.81
30.51
8.70
25.37
23.19
10
9.98
Net margin%
21.23
19.70
17.68
19.71
19.38
22.16
19.35
17.30
19.53
18.90
10.25
19.35
19.45
71
16.46
P/E ratio (avg)x
28.63
30.43
36.19
41.79
43.50
42.32
51.00
50.14
53.78
53.57
21.45
51.00
42.91
79
19.72
EV/EBITx
17.40
18.96
18.55
19.88
21.21
24.89
25.12
24.67
23.52
25.52
10.39
24.89
22.36
46
24.23
FCF yield (avg)%
21.47
23.50
25.23
27.95
28.25
30.87
30.07
32.69
33.74
35.51
16.95
32.69
29.16
72
22.26
FCF margin%
22.11
19.11
18.74
19.82
17.00
18.72
16.27
17.72
19.54
21.77
8.86
18.72
18.92
77
0.856
FCF / Net incomex
0.835
0.821
0.943
0.973
1.068
1.021
0.956
1.003
1.035
1.104
0.425
1.021
0.988
83
19.70
ROIC%
20.25
17.56
20.32
18.67
15.72
18.71
16.79
18.85
17.97
15.77
6.51
17.97
18.32
72
8.39
Return on equity%
30.53
28.68
31.62
31.93
29.39
28.47
28.64
30.99
29.74
31.84
13.64
29.74
30.14
75
29.26
Return on assets%
0.40
0.40
1.06
0.40
0.91
0.40
0.40
2.05
0.47
1.07
5.90
0.47
0.44
65
0.09
EPSAED
0.16
0.15
0.14
0.13
0.15
0.17
0.19
0.20
0.24
0.24
0.09
10.52%
4.61%
—
22.11
EPS growth%
22.57
24.60
25.19
25.50
22.90
21.49
21.86
22.72
20.09
23.03
10.77
21.86
22.81
19
0.08
Bookvalue per shAED
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.09
0.19
2.31%
2.87%
—
0.12
FCF per shareAED
0.13
0.14
0.12
0.11
0.12
0.12
0.11
0.11
0.10
0.10
0.17
(2.77%)
(2.51%)
—
0.16
Dividend per shAED
0.15
0.15
0.16
0.16
0.16
0.18
0.20
0.19
0.23
0.25
0.20
8.61%
6.06%
—
17.50
Div yield (avg)%
14.16
16.80
15.77
13.21
10.46
9.24
11.94
13.75
10.79
13.63
27.01
11.94
13.42
26
28.06
Payout ratio%
30.09
28.30
30.73
29.27
31.56
32.27
32.67
29.76
27.06
26.12
28.83
29.76
29.93
46
0.323
Shares (diluted)B
0.397
0.461
0.529
0.555
0.618
0.728
0.764
0.874
0.930
1.022
0.319
10.60%
10.57%
13
12.58
Buyback yield%
8.50
6.84
7.25
9.21
9.20
7.55
9.55
9.05
10.70
13.44
21.32
9.55
9.13
55
0.355
D/E ratiox
0.365
0.371
0.394
0.421
0.485
0.537
0.553
0.531
0.540
0.534
1.650
0.537
0.508
52
58.02
Enterprise valueAED M
86.92
79.74
79.21
87.02
79.21
70.93
67.32
64.26
71.25
74.74
16.97
(1.15%)
(2.04%)
31
36.14
LT debtAED M
77.90
86.02
87.84
100.5
111.7
109.6
114.2
115.5
118.5
111.8
47.62
0.02%
3.39%
36
Revenue
AED 70.63M
5.09%
1.00×
Cost of revenue
AED 49.44M
5.19%
1.01×
Operating expenses
AED 7.688M
4.26%
0.92×
Goodwill & intangibles
18.03%
Cash and investments
17.61%