479.9
RevenueAED M
603.1
607.0
634.0
646.1
657.1
680.9
707.5
735.8
756.1
775.3
496.8
3.36%
2.75%
92
2.60
Revenue growth%
25.80
24.58
25.58
25.89
27.32
28.36
28.33
26.29
25.88
27.39
16.63
27.39
26.09
77
8.99
Gross margin%
4.16
2.69
2.40
3.61
2.78
1.03
0.40
3.17
2.35
0.40
25.13
1.03
2.54
13
16.69
Operating margin%
30.92
31.58
29.45
30.57
32.11
33.43
33.97
32.57
29.83
27.23
14.44
32.57
31.25
73
21.52
Net margin%
17.41
18.86
16.94
18.18
17.38
20.35
17.75
18.22
16.07
14.26
9.08
17.75
17.58
28
33.02
P/E ratio (avg)x
58.07
57.46
64.66
67.20
68.16
81.43
93.94
113.1
111.7
112.7
26.95
111.7
74.79
34
26.71
EV/EBITx
36.21
34.84
30.48
32.50
30.48
30.80
33.35
35.82
34.00
29.41
33.29
33.35
32.92
26
4.78
FCF yield (avg)%
27.66
25.70
23.40
21.52
21.25
21.32
23.95
24.58
24.72
27.63
8.19
24.58
24.27
26
8.49
FCF margin%
17.36
19.64
16.64
14.48
15.50
12.84
10.59
10.12
12.65
10.02
21.77
10.59
13.66
11
1.713
FCF / Net incomex
1.867
2.117
2.125
1.998
2.309
2.564
2.984
2.952
3.035
2.984
1.325
2.984
2.437
33
14.51
ROIC%
23.92
25.71
26.04
28.80
30.76
30.48
31.97
31.06
33.51
31.59
2.96
31.59
30.62
43
4.51
Return on equity%
15.61
17.66
17.47
17.82
17.59
15.56
12.57
14.10
12.37
9.93
29.41
12.57
15.59
56
28.10
Return on assets%
31.47
31.54
28.70
26.23
27.27
24.75
26.00
25.10
23.22
25.77
7.01
25.10
26.11
39
0.05
EPSAED
0.08
0.09
0.10
0.09
0.09
0.09
0.10
0.11
0.11
0.12
0.06
6.29%
3.28%
—
22.04
EPS growth%
16.72
18.96
20.15
21.81
24.07
24.13
24.59
26.01
25.98
27.33
7.12
25.98
24.10
26
0.11
Bookvalue per shAED
0.05
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.10
0.10
0.18
6.49%
6.83%
—
0.09
FCF per shareAED
0.22
0.24
0.28
0.31
0.36
0.40
0.39
0.45
0.51
0.61
0.04
10.97%
10.61%
—
0.10
Dividend per shAED
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.11
(3.74%)
(5.50%)
—
21.73
Div yield (avg)%
15.39
17.83
15.64
12.83
13.18
11.42
13.41
13.54
16.47
13.90
7.24
13.54
13.72
62
13.02
Payout ratio%
17.33
14.69
11.96
14.48
13.97
15.19
12.39
12.86
12.37
12.39
13.36
12.39
13.42
42
3.547
Shares (diluted)B
5.114
5.987
6.142
6.662
7.355
7.402
8.836
9.520
10.07
10.02
3.607
6.38%
8.81%
49
21.21
Buyback yield%
16.21
13.70
14.37
17.02
15.69
13.20
14.68
11.71
9.61
8.47
3.41
11.71
14.04
50
1.092
D/E ratiox
0.693
0.747
0.908
0.937
0.934
1.133
1.187
1.184
1.390
1.548
1.035
1.187
1.035
76
644.1
Enterprise valueAED M
262.3
229.3
230.4
232.0
224.7
242.5
225.2
241.5
258.9
250.0
265.0
2.16%
(1.90%)
21
134.4
LT debtAED M
387.6
413.4
438.1
410.9
399.4
413.1
428.4
419.8
406.3
429.4
748.9
1.46%
2.13%
21
Revenue
AED 775.3M
2.75%
1.00×
Cost of revenue
AED 496.0M
2.72%
1.00×
Operating expenses
AED 76.82M
3.33%
1.06×
Property and equipment
18.62%
Spread over hurdle
11.00%