2.736
RevenueAED B
2.953
3.061
3.206
3.339
3.521
3.714
3.786
4.019
4.206
4.411
2.813
4.61%
4.63%
35
18.40
Revenue growth%
20.34
22.17
24.53
21.74
21.24
23.82
23.27
25.67
26.95
24.11
4.12
24.11
23.54
54
17.55
Gross margin%
5.58
8.24
6.10
5.56
5.62
4.81
1.86
0.40
1.67
0.50
21.08
1.67
5.18
39
4.05
Operating margin%
3.45
5.56
7.60
6.51
6.37
8.13
5.39
4.25
1.83
1.61
24.97
4.25
5.47
23
12.32
Net margin%
8.61
7.64
9.08
11.70
13.46
12.23
9.50
9.50
7.95
8.74
29.38
9.50
9.29
8
13.48
P/E ratio (avg)x
29.37
32.22
30.93
31.52
35.82
33.95
37.27
42.14
45.80
49.80
9.015
42.14
34.88
84
23.24
EV/EBITx
34.88
36.68
37.57
44.08
42.07
46.88
48.10
48.58
54.43
54.60
23.73
48.58
45.48
67
26.12
FCF yield (avg)%
5.87
6.43
4.85
3.71
4.07
1.14
0.40
1.13
0.40
0.40
14.76
0.40
2.43
15
8.69
FCF margin%
0.40
2.51
0.40
0.40
0.40
1.42
4.23
1.91
0.40
1.17
28.21
1.42
0.79
29
1.263
FCF / Net incomex
0.716
0.672
0.650
0.736
0.765
0.692
0.769
0.837
0.877
0.946
0.789
0.837
0.750
59
27.02
ROIC%
18.35
18.41
16.44
15.40
16.70
17.90
15.60
16.18
15.22
13.37
23.15
15.60
16.31
74
29.21
Return on equity%
24.68
23.01
25.20
25.85
27.02
28.33
31.16
33.47
34.77
35.34
24.77
33.47
27.68
76
3.99
Return on assets%
6.73
8.12
6.78
7.39
10.10
9.08
11.84
12.00
10.98
9.91
20.48
10.98
9.49
9
0.23
EPSAED
0.26
0.26
0.29
0.30
0.30
0.27
0.25
0.25
0.23
0.22
0.24
(6.01%)
(0.56%)
—
3.39
EPS growth%
20.88
22.82
19.88
18.45
20.92
18.08
19.40
20.34
22.33
22.50
18.30
20.34
20.61
31
0.56
Bookvalue per shAED
1.08
1.11
1.18
1.34
1.24
1.30
1.41
1.55
1.78
1.88
0.20
8.76%
4.81%
—
0.47
FCF per shareAED
0.43
0.47
0.43
0.40
0.36
0.34
0.36
0.33
0.36
0.32
0.51
(2.04%)
(3.64%)
—
0.45
Dividend per shAED
0.73
0.76
0.80
0.91
0.93
1.05
1.03
0.99
0.98
0.92
0.88
(0.19%)
2.55%
—
17.57
Div yield (avg)%
16.47
16.74
19.68
18.05
19.23
20.51
17.94
16.98
16.23
18.63
10.99
17.94
17.99
58
25.54
Payout ratio%
21.05
22.81
21.94
23.11
25.73
27.71
29.06
30.45
29.62
28.98
11.12
29.06
26.72
88
2.986
Shares (diluted)B
2.767
2.501
2.291
2.457
2.680
2.479
2.681
2.569
2.390
2.232
3.001
(3.59%)
(1.81%)
79
5.79
Buyback yield%
7.07
5.06
2.19
1.37
0.40
1.35
4.00
2.54
4.36
6.54
7.59
4.00
3.27
39
1.317
D/E ratiox
1.754
1.942
2.195
2.241
2.215
2.367
2.529
2.544
2.644
2.917
0.802
2.544
2.304
8
2.285
Enterprise valueAED B
4.823
4.883
4.432
4.404
4.481
4.650
5.183
5.754
5.345
5.745
3.149
5.10%
0.78%
60
0.563
LT debtAED B
2.445
2.330
2.586
2.944
2.857
3.231
3.321
3.921
4.635
4.473
0.336
9.38%
6.75%
13
Revenue
AED 4.411B
4.63%
1.00×
Cost of revenue
AED 3.087B
4.63%
1.00×
Operating expenses
AED 818.7M
4.08%
0.95×
Cash and investments
19.30%
Goodwill & intangibles
18.47%