119.3
RevenueAED M
90.43
96.18
102.6
107.9
111.8
117.8
124.1
132.9
139.8
146.6
130.3
5.57%
5.43%
40
20.36
Revenue growth%
28.88
27.94
27.66
28.75
27.79
29.21
27.73
26.84
26.56
29.17
14.33
27.73
27.87
60
23.17
Gross margin%
31.49
31.92
30.44
32.45
30.28
29.58
30.97
31.83
30.08
32.88
28.10
30.97
31.23
66
18.14
Operating margin%
25.48
28.14
28.15
25.93
23.10
24.23
25.71
28.17
26.50
25.02
27.65
25.71
25.82
32
8.28
Net margin%
14.86
16.68
16.60
19.52
21.18
23.44
23.41
23.10
20.26
20.08
25.66
23.10
20.17
18
34.33
P/E ratio (avg)x
20.10
19.56
20.37
19.92
19.71
18.44
20.84
21.65
25.09
25.25
21.22
21.65
20.24
73
24.39
EV/EBITx
33.45
33.22
33.85
37.20
38.98
37.16
35.90
40.39
40.62
45.52
34.62
40.39
37.18
48
10.48
FCF yield (avg)%
15.66
17.68
19.74
22.07
21.33
18.86
17.94
18.08
16.49
17.90
10.03
17.94
18.01
87
10.87
FCF margin%
19.61
20.18
21.10
21.88
23.15
24.25
26.80
24.03
24.60
25.03
28.81
24.60
23.59
36
1.719
FCF / Net incomex
0.549
0.574
0.592
0.528
0.535
0.513
0.534
0.475
0.414
0.367
1.422
0.475
0.531
19
9.56
ROIC%
18.56
16.39
14.50
13.60
14.45
17.15
17.37
17.70
16.09
16.57
20.51
17.15
16.48
64
21.27
Return on equity%
24.18
22.05
19.12
16.85
15.30
16.89
17.18
19.59
18.32
15.89
17.87
17.18
17.75
66
5.30
Return on assets%
26.36
28.50
26.54
26.19
24.68
26.18
23.73
22.37
22.65
25.23
6.85
23.73
25.70
10
2.06
EPSAED
2.11
2.14
1.96
2.13
2.09
2.22
2.39
2.61
2.39
2.50
2.22
3.61%
0.45%
—
4.18
EPS growth%
15.30
13.45
11.91
10.59
8.94
11.48
13.23
14.57
14.87
16.80
7.28
14.57
13.34
78
1.92
Bookvalue per shAED
0.84
0.82
0.90
0.79
0.69
0.71
0.65
0.64
0.65
0.60
2.49
(2.96%)
(4.19%)
—
2.01
FCF per shareAED
2.41
2.47
2.47
2.67
3.11
3.23
3.39
3.70
3.89
4.27
1.87
6.53%
6.25%
—
2.43
Dividend per shAED
1.93
2.14
2.56
2.94
3.27
3.22
3.78
4.58
5.33
5.72
2.23
11.84%
11.89%
—
25.67
Div yield (avg)%
26.60
25.48
24.77
23.96
26.77
29.32
31.82
32.47
30.08
28.56
21.15
30.08
27.67
36
4.35
Payout ratio%
21.45
19.24
18.95
18.05
15.28
14.59
13.69
15.20
17.92
19.24
27.00
15.20
17.98
59
29.46
Shares (diluted)M
42.01
42.85
43.44
50.31
57.60
60.53
58.61
67.76
69.05
75.48
30.44
5.55%
7.69%
85
13.81
Buyback yield%
2.28
3.92
5.82
7.05
6.61
6.62
8.41
6.61
3.82
1.29
11.44
6.61
6.21
89
1.465
D/E ratiox
2.397
2.569
2.600
3.011
3.065
3.194
3.783
3.763
4.444
4.503
1.401
3.783
3.129
41
90.99
Enterprise valueAED M
45.97
52.73
58.60
64.04
62.14
72.69
79.79
78.47
77.30
87.37
116.8
7.05%
7.22%
15
71.55
LT debtAED M
15.26
16.34
15.95
16.66
17.72
18.01
19.24
20.36
22.55
22.97
100.7
5.32%
4.62%
65
Revenue
AED 146.6M
5.43%
1.00×
Cost of revenue
AED 81.93M
5.02%
0.96×
Operating expenses
AED 36.20M
5.71%
1.03×
Property and equipment
22.76%
Cash and investments
17.11%