0.750
RevenueAED B
3.074
3.169
3.303
3.428
3.559
3.638
3.749
3.837
4.014
4.139
0.796
3.07%
3.18%
23
10.87
Revenue growth%
11.81
12.01
14.69
11.93
13.94
13.17
12.31
13.83
12.57
13.34
8.44
13.17
12.87
81
26.13
Gross margin%
10.20
10.26
8.89
6.04
7.58
8.78
9.34
9.47
7.82
7.65
8.33
8.78
8.84
38
7.76
Operating margin%
5.34
6.49
5.50
2.61
0.40
0.40
3.21
1.91
3.42
5.54
18.12
3.21
3.31
23
8.80
Net margin%
32.13
32.78
31.67
34.01
35.91
38.09
39.07
36.35
38.86
38.72
4.49
38.72
36.13
35
19.47
P/E ratio (avg)x
35.77
37.27
44.26
48.51
57.33
62.23
70.20
73.45
72.40
84.57
32.27
72.40
59.78
27
21.91
EV/EBITx
13.83
13.72
13.62
12.56
13.59
11.92
12.07
12.11
12.99
12.79
20.30
12.11
12.89
83
10.14
FCF yield (avg)%
18.49
19.27
18.92
17.50
14.59
11.93
12.37
11.16
11.31
13.54
9.72
11.93
14.06
87
23.63
FCF margin%
21.75
20.08
20.03
22.85
24.59
24.17
23.95
21.30
19.47
22.09
20.03
22.09
21.92
15
0.114
FCF / Net incomex
0.606
0.564
0.551
0.475
0.430
0.445
0.461
0.481
0.447
0.460
0.737
0.460
0.468
59
4.15
ROIC%
10.15
12.30
12.72
14.08
12.35
10.77
8.10
7.42
7.23
10.16
9.22
8.10
10.46
15
14.09
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.94
1.34
3.09
5.52
6.14
25.73
3.09
0.67
39
17.74
Return on assets%
18.16
19.09
19.85
17.00
18.99
20.20
21.96
24.09
26.75
25.01
10.29
24.09
20.02
68
0.16
EPSAED
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.10
0.11
0.18
5.70%
3.03%
—
27.86
EPS growth%
2.09
0.40
1.82
2.31
2.91
4.22
1.24
1.50
0.40
0.40
14.02
1.24
1.66
26
0.20
Bookvalue per shAED
0.40
0.47
0.52
0.56
0.54
0.55
0.54
0.61
0.68
0.80
0.17
8.34%
7.38%
—
0.27
FCF per shareAED
0.14
0.14
0.13
0.13
0.14
0.13
0.12
0.13
0.14
0.15
0.07
1.78%
1.67%
—
0.15
Dividend per shAED
0.14
0.15
0.16
0.17
0.16
0.19
0.21
0.24
0.25
0.26
0.13
9.85%
7.21%
—
23.26
Div yield (avg)%
23.13
25.98
24.14
24.62
26.72
27.05
29.08
30.92
31.48
32.79
26.25
30.92
26.89
86
11.58
Payout ratio%
26.91
24.72
23.32
21.38
23.90
20.99
22.40
22.43
22.94
22.24
19.36
22.40
22.68
86
5.145
Shares (diluted)B
6.444
5.815
6.314
5.901
5.790
5.724
5.890
5.634
5.298
5.920
5.052
0.45%
(0.40%)
13
12.21
Buyback yield%
25.38
28.36
30.30
27.94
26.08
25.25
23.49
22.47
23.65
20.72
20.09
23.49
25.31
87
0.741
D/E ratiox
1.668
1.619
1.641
1.505
1.510
1.540
1.486
1.604
1.747
1.830
0.420
1.604
1.611
13
1.193
Enterprise valueAED B
4.718
4.898
5.257
6.245
7.359
8.871
10.15
10.33
10.03
10.63
2.506
7.62%
10.42%
51
1,313
LT debtAED M
916.4
794.2
701.8
667.8
644.0
704.3
633.4
554.9
602.0
624.8
277.5
(0.60%)
(4.20%)
48
Revenue
AED 4.139B
3.18%
1.00×
Cost of revenue
AED 2.898B
3.18%
1.00×
Operating expenses
AED 539.9M
2.76%
0.96×
Goodwill & intangibles
16.11%
Property and equipment
14.70%