11.11
RevenueAED B
8.658
9.281
9.593
10.17
10.82
11.31
11.87
12.26
12.74
13.39
12.11
4.35%
4.93%
24
3.51
Revenue growth%
7.99
7.91
7.81
8.29
5.64
6.99
6.44
8.42
8.43
8.40
18.41
8.40
7.95
20
11.04
Gross margin%
4.55
4.37
6.88
5.66
4.99
4.50
3.65
5.02
3.03
0.40
29.40
3.65
4.52
7
11.61
Operating margin%
12.26
11.05
8.32
8.42
5.99
8.89
7.74
6.02
4.14
2.99
17.14
6.02
8.03
26
19.37
Net margin%
20.53
20.29
21.61
23.72
23.14
24.27
21.59
23.73
24.09
25.15
13.47
24.09
23.43
51
30.66
P/E ratio (avg)x
12.80
14.23
15.58
14.01
12.75
12.14
13.44
12.27
13.30
12.14
17.53
12.27
13.05
24
31.12
EV/EBITx
5.025
4.565
4.608
4.933
4.795
4.722
5.132
5.129
4.913
5.157
28.83
5.129
4.923
51
21.42
FCF yield (avg)%
5.32
2.35
2.46
1.44
2.81
4.92
5.21
3.72
1.55
0.40
2.81
3.72
2.63
52
23.35
FCF margin%
32.12
32.95
30.76
31.29
32.33
32.74
30.31
32.52
32.84
35.50
9.62
32.74
32.43
56
0.353
FCF / Net incomex
1.019
0.903
0.950
0.838
0.888
0.785
0.710
0.638
0.688
0.715
0.103
0.710
0.811
72
5.66
ROIC%
4.52
4.84
4.76
7.76
6.52
4.94
4.39
5.50
3.03
4.18
3.75
4.39
4.80
36
27.87
Return on equity%
6.01
3.08
1.47
0.40
0.40
1.16
3.06
0.86
1.31
3.33
29.02
1.31
1.39
57
29.48
Return on assets%
22.51
24.16
25.83
25.03
22.72
22.28
22.74
21.21
19.72
20.09
25.27
21.21
22.62
85
0.66
EPSAED
0.50
0.51
0.53
0.58
0.65
0.67
0.80
0.86
0.88
0.96
0.68
7.84%
7.83%
—
4.89
EPS growth%
15.11
17.93
16.64
14.08
13.09
15.67
14.18
15.73
15.28
18.06
10.28
15.67
15.48
39
0.76
Bookvalue per shAED
1.13
1.35
1.58
1.74
1.80
2.10
2.42
2.60
2.71
3.12
0.45
11.67%
11.05%
—
0.84
FCF per shareAED
0.44
0.39
0.39
0.36
0.36
0.31
0.32
0.29
0.31
0.27
0.23
(5.34%)
(5.94%)
—
0.49
Dividend per shAED
0.57
0.58
0.62
0.71
0.76
0.84
0.96
1.09
1.11
1.17
0.24
9.06%
8.24%
—
23.79
Div yield (avg)%
26.60
23.68
25.59
24.22
22.74
20.16
19.03
19.79
18.96
20.47
28.82
19.79
21.60
44
5.05
Payout ratio%
3.36
6.01
7.45
5.11
3.43
2.87
0.40
3.12
0.50
1.92
23.33
1.92
3.24
21
7.709
Shares (diluted)B
6.841
6.968
6.557
5.869
5.671
5.699
6.083
5.697
5.339
5.868
7.438
0.69%
(1.47%)
32
16.95
Buyback yield%
27.09
25.51
26.29
25.29
27.72
29.86
31.59
33.87
35.26
37.41
28.72
33.87
28.79
69
0.182
D/E ratiox
1.478
1.404
1.608
1.783
1.700
1.868
1.842
2.097
2.314
2.266
1.037
2.097
1.812
62
10.64
Enterprise valueAED B
15.41
15.92
16.97
18.28
21.78
23.20
25.90
29.95
34.42
37.54
2.641
11.50%
11.28%
76
4.063
LT debtAED B
13.85
14.00
15.42
16.23
18.93
18.38
21.46
25.13
24.85
24.02
10.57
4.88%
5.52%
84
Revenue
AED 13.39B
4.93%
1.00×
Cost of revenue
AED 9.374B
4.93%
1.00×
Operating expenses
AED 1.972B
4.30%
0.94×
Goodwill & intangibles
13.88%
Spread over hurdle
(1.11%)