1.194
RevenueAED B
1.137
1.190
1.239
1.255
1.281
1.315
1.383
1.432
1.462
1.533
1.248
3.65%
3.33%
47
25.41
Revenue growth%
13.08
14.76
14.11
11.60
13.58
12.06
10.93
7.94
9.23
10.05
5.82
10.05
11.83
88
13.75
Gross margin%
29.16
28.04
27.95
26.71
29.49
28.08
28.83
30.76
32.79
30.14
20.60
30.14
29.00
52
10.85
Operating margin%
8.24
8.35
5.58
3.13
4.63
5.54
4.92
3.07
3.62
6.61
4.38
4.92
5.23
70
12.83
Net margin%
1.09
0.86
2.16
2.17
4.29
7.04
4.45
4.64
2.04
4.81
21.29
4.64
3.23
84
15.68
P/E ratio (avg)x
28.86
25.87
25.40
27.69
28.02
25.38
24.95
21.40
21.88
21.03
18.53
21.88
25.39
10
8.527
EV/EBITx
28.70
29.39
25.52
25.32
24.27
22.19
20.04
20.33
17.99
19.35
30.81
20.04
23.23
54
2.84
FCF yield (avg)%
1.80
0.97
0.82
1.02
1.59
0.56
0.40
0.40
0.40
1.75
5.73
0.40
0.89
50
17.43
FCF margin%
13.71
13.76
12.38
13.40
13.99
11.51
11.15
13.42
14.77
16.20
18.82
13.42
13.57
41
0.961
FCF / Net incomex
2.132
2.151
2.136
2.080
2.063
2.072
2.057
2.225
2.085
1.976
0.799
2.072
2.083
19
29.05
ROIC%
21.02
21.24
23.91
21.19
21.47
23.07
21.05
18.42
20.50
21.16
24.30
21.05
21.17
39
8.06
Return on equity%
0.40
0.40
3.03
1.52
4.30
1.93
0.40
2.39
5.01
3.94
10.98
2.39
2.16
72
14.75
Return on assets%
16.00
18.77
17.39
17.56
15.85
13.74
13.73
14.58
13.32
15.15
22.56
13.74
15.50
72
0.27
EPSAED
0.18
0.16
0.16
0.15
0.16
0.17
0.19
0.18
0.20
0.21
0.29
4.84%
2.70%
—
8.15
EPS growth%
14.64
14.66
13.26
14.18
16.09
15.33
13.82
14.41
12.27
11.49
16.90
13.82
14.30
18
0.17
Bookvalue per shAED
0.18
0.21
0.22
0.24
0.26
0.27
0.32
0.39
0.46
0.50
0.31
13.93%
11.21%
—
0.15
FCF per shareAED
0.22
0.21
0.25
0.27
0.27
0.30
0.31
0.32
0.34
0.36
0.26
5.63%
4.42%
—
0.08
Dividend per shAED
0.50
0.49
0.52
0.49
0.47
0.45
0.51
0.55
0.54
0.60
0.28
4.82%
2.83%
—
29.76
Div yield (avg)%
14.09
14.22
12.03
9.76
7.18
6.44
7.18
6.59
5.82
5.67
26.18
6.44
7.18
66
25.23
Payout ratio%
19.52
16.91
16.66
17.25
16.82
17.29
19.30
21.41
20.03
18.34
15.25
19.30
17.82
22
970.2
Shares (diluted)M
678.8
655.6
568.6
526.0
514.9
452.2
491.3
442.9
385.2
386.4
976.4
(5.58%)
(6.88%)
79
12.05
Buyback yield%
25.56
25.97
24.75
26.38
28.25
29.76
31.44
29.85
29.61
30.76
29.45
29.85
28.93
59
1.780
D/E ratiox
0.176
0.206
0.210
0.246
0.238
0.263
0.252
0.276
0.300
0.353
1.687
0.276
0.249
30
0.460
Enterprise valueAED B
0.849
0.910
0.951
0.923
0.842
0.846
0.959
1.042
1.035
1.112
0.859
5.72%
3.10%
13
0.667
LT debtAED B
1.174
1.171
1.314
1.326
1.323
1.368
1.417
1.668
1.784
1.965
1.059
8.24%
6.43%
59
Revenue
AED 1.533B
3.33%
1.00×
Cost of revenue
AED 837.9M
3.42%
1.01×
Operating expenses
AED 251.5M
3.22%
0.99×
Goodwill & intangibles
14.64%
Spread over hurdle
25.81%