2.128
RevenueAED B
1.477
1.544
1.605
1.671
1.729
1.855
1.985
2.094
2.210
2.306
2.227
5.93%
5.32%
34
13.64
Revenue growth%
23.21
23.75
23.21
22.95
25.12
22.78
23.87
22.45
23.46
25.05
15.88
23.46
23.34
75
16.57
Gross margin%
18.87
18.61
20.11
18.87
19.95
21.99
19.44
21.79
19.46
20.53
3.72
20.53
19.71
40
18.51
Operating margin%
25.95
27.58
26.18
25.74
27.55
29.06
31.75
29.47
27.18
24.71
8.71
29.06
27.36
88
22.86
Net margin%
3.42
1.19
0.40
3.30
1.39
0.40
0.40
0.40
0.40
0.40
28.17
0.40
0.40
23
30.61
P/E ratio (avg)x
19.86
18.62
18.44
17.69
16.35
17.29
18.46
19.68
18.60
16.94
15.19
18.46
18.45
57
20.52
EV/EBITx
45.83
45.96
45.70
42.49
43.39
47.35
45.57
52.27
54.62
57.58
25.25
52.27
45.89
27
8.25
FCF yield (avg)%
6.73
4.29
5.41
8.21
6.76
9.46
9.65
10.89
11.95
10.06
29.28
10.06
8.83
36
27.13
FCF margin%
8.38
10.02
10.81
9.03
9.52
9.73
10.83
10.46
9.96
8.11
20.03
9.96
9.85
6
1.112
FCF / Net incomex
1.394
1.517
1.558
1.457
1.445
1.647
1.819
1.831
1.754
1.622
0.419
1.754
1.590
77
8.31
ROIC%
18.17
16.17
13.27
14.96
13.81
11.15
8.80
9.25
8.91
10.47
14.48
9.25
12.21
63
2.06
Return on equity%
17.36
14.58
16.66
14.21
16.71
15.66
13.84
15.95
17.83
15.23
14.48
15.66
15.81
69
20.20
Return on assets%
0.40
0.40
2.46
4.25
6.26
6.76
6.25
6.44
7.79
9.67
5.48
6.76
6.26
82
0.14
EPSAED
0.66
0.72
0.82
0.87
1.03
1.06
1.23
1.33
1.43
1.62
0.14
9.48%
10.39%
—
27.52
EPS growth%
7.98
8.92
9.29
10.89
8.85
8.04
7.87
10.69
8.31
7.17
7.45
8.04
8.58
74
0.22
Bookvalue per shAED
0.39
0.41
0.39
0.38
0.38
0.37
0.40
0.41
0.44
0.46
0.16
3.70%
2.46%
—
0.09
FCF per shareAED
0.29
0.28
0.29
0.28
0.27
0.25
0.29
0.31
0.29
0.29
0.36
2.01%
0.69%
—
0.22
Dividend per shAED
0.14
0.16
0.17
0.20
0.20
0.21
0.21
0.24
0.24
0.28
0.30
6.36%
7.83%
—
16.19
Div yield (avg)%
18.15
20.34
19.19
21.60
24.12
23.36
21.04
23.46
23.60
24.60
25.66
23.46
22.48
92
15.21
Payout ratio%
20.16
17.72
15.23
13.87
14.86
16.39
15.42
12.88
11.35
9.63
21.45
12.88
15.05
64
2.892
Shares (diluted)B
2.268
2.489
2.362
2.618
2.871
2.858
2.865
2.521
2.555
2.441
2.886
(3.20%)
(0.45%)
49
17.91
Buyback yield%
27.54
26.87
24.57
23.95
22.80
21.47
21.12
22.65
22.39
23.86
12.63
22.39
23.33
28
0.493
D/E ratiox
1.263
1.353
1.430
1.589
1.711
1.838
2.035
2.208
2.438
2.785
0.468
2.208
1.775
27
0.749
Enterprise valueAED B
1.858
1.670
1.548
1.355
1.338
1.201
1.290
1.114
1.040
1.003
1.971
(5.60%)
(6.96%)
19
1.386
LT debtAED B
0.552
0.540
0.562
0.674
0.749
0.884
0.921
1.029
1.201
1.360
1.224
12.69%
10.99%
22
Revenue
AED 2.306B
5.32%
1.00×
Cost of revenue
AED 1.598B
5.46%
1.01×
Operating expenses
AED 470.0M
5.38%
1.01×
Property and equipment
17.50%
Spread over hurdle
(4.90%)