16.66
RevenueAED M
19.41
21.47
23.30
25.78
27.73
29.97
32.76
35.69
38.88
42.72
17.49
9.03%
9.00%
25
27.86
Revenue growth%
8.30
8.67
11.13
8.97
8.01
7.39
7.44
5.83
2.92
0.62
7.88
5.83
7.72
90
15.82
Gross margin%
18.01
17.44
14.76
14.99
14.51
11.79
12.23
11.56
10.19
10.97
27.33
11.56
13.37
94
26.47
Operating margin%
25.47
25.86
23.43
23.94
21.37
19.45
18.88
21.28
20.03
17.50
21.51
19.45
21.32
75
27.25
Net margin%
15.97
15.05
12.54
15.03
16.71
15.14
12.50
12.06
9.54
8.95
15.17
12.06
13.79
62
8.053
P/E ratio (avg)x
31.07
30.11
33.62
35.31
39.79
46.43
52.33
50.78
54.61
51.54
32.55
51.54
43.11
33
34.23
EV/EBITx
20.35
20.08
20.41
19.14
19.61
21.89
19.79
21.73
22.37
22.64
17.85
21.89
20.38
56
18.80
FCF yield (avg)%
16.20
16.32
16.03
16.76
15.38
14.81
16.15
14.37
16.66
17.80
2.26
16.15
16.18
19
11.83
FCF margin%
24.32
21.66
21.38
19.26
20.76
22.63
24.71
23.35
24.64
23.91
9.83
23.91
22.99
90
0.563
FCF / Net incomex
1.769
1.660
1.746
1.864
2.088
1.896
2.048
2.052
2.168
2.356
0.192
2.052
1.972
54
9.25
ROIC%
0.40
3.30
1.05
0.70
0.40
0.40
0.40
0.40
0.94
3.07
2.17
0.40
0.55
91
2.39
Return on equity%
11.85
12.79
13.10
15.53
13.85
14.44
11.57
9.54
8.42
9.60
3.02
9.60
12.32
15
26.04
Return on assets%
23.84
24.77
24.57
24.34
26.59
25.49
26.92
25.12
23.13
21.96
6.64
25.12
24.67
76
0.44
EPSAED
0.55
0.52
0.60
0.58
0.64
0.65
0.63
0.62
0.60
0.67
0.48
1.03%
1.87%
—
4.54
EPS growth%
21.38
20.50
18.83
18.90
19.75
19.51
20.94
23.71
21.62
20.13
15.10
20.94
20.32
17
0.22
Bookvalue per shAED
0.49
0.52
0.50
0.48
0.45
0.43
0.41
0.42
0.38
0.36
0.32
(4.70%)
(3.23%)
—
0.13
FCF per shareAED
0.08
0.08
0.07
0.07
0.07
0.08
0.09
0.09
0.09
0.09
0.48
5.66%
1.66%
—
0.14
Dividend per shAED
0.33
0.36
0.38
0.34
0.37
0.36
0.39
0.37
0.38
0.40
0.15
1.69%
0.97%
—
13.85
Div yield (avg)%
33.07
30.31
28.36
28.84
26.29
27.26
26.60
26.63
27.56
25.21
12.64
26.63
27.41
81
7.79
Payout ratio%
8.49
6.60
4.67
6.41
9.24
7.42
8.63
6.16
6.44
8.32
26.97
7.42
7.01
60
39.91
Shares (diluted)M
51.66
58.51
64.74
67.61
80.52
87.07
85.61
97.94
108.0
115.2
39.40
7.42%
9.68%
65
8.77
Buyback yield%
24.37
24.35
25.37
26.69
26.92
27.17
24.80
25.53
27.71
28.59
20.28
27.17
26.11
12
0.509
D/E ratiox
1.394
1.635
1.665
1.766
1.934
2.095
2.276
2.173
2.341
2.756
0.443
2.276
2.014
13
50.12
Enterprise valueAED M
76.69
75.07
77.96
91.12
89.27
105.1
102.8
107.7
121.1
122.9
23.39
6.61%
6.58%
75
49.26
LT debtAED M
22.96
20.58
22.24
19.21
19.71
20.11
21.88
23.50
21.93
23.60
51.39
3.67%
(0.68%)
39
Revenue
AED 42.72M
9.00%
1.00×
Cost of revenue
AED 29.90M
9.00%
1.00×
Operating expenses
AED 8.169M
9.31%
1.03×
Cash and investments
15.92%
Spread over hurdle
(6.52%)