0.896
RevenueAED B
1.313
1.381
1.489
1.608
1.674
1.768
1.834
1.900
1.965
2.093
0.971
4.56%
5.53%
82
29.06
Revenue growth%
16.40
14.42
11.52
14.51
12.52
11.90
12.32
9.92
11.05
10.08
6.68
11.05
12.11
23
7.95
Gross margin%
3.51
4.87
2.84
3.97
1.49
1.62
1.63
3.72
4.34
1.67
4.03
1.67
3.18
10
4.73
Operating margin%
20.09
20.60
23.40
20.88
22.59
20.55
22.39
23.49
23.06
22.66
16.38
22.66
22.49
49
27.01
Net margin%
27.60
28.95
30.58
30.92
33.65
33.94
36.51
34.73
33.63
35.92
27.51
34.73
33.64
38
26.27
P/E ratio (avg)x
29.59
30.45
31.82
36.30
36.92
40.83
45.39
49.13
53.01
57.88
22.89
49.13
38.88
70
24.13
EV/EBITx
39.02
41.75
47.22
47.33
47.46
44.46
48.04
48.82
46.54
48.49
33.82
48.04
47.28
69
24.92
FCF yield (avg)%
14.04
11.92
11.54
13.66
15.80
18.17
17.95
19.16
19.19
19.56
19.52
19.16
16.88
19
24.46
FCF margin%
19.18
18.20
15.94
14.89
13.78
15.29
15.42
13.00
13.66
16.59
10.90
15.29
15.35
27
0.691
FCF / Net incomex
0.861
0.852
0.825
0.965
0.947
1.035
1.077
1.098
1.102
1.125
1.626
1.098
1.000
8
21.08
ROIC%
13.51
14.59
12.73
13.43
15.81
16.58
18.28
20.70
22.00
21.90
21.73
20.70
16.19
66
17.62
Return on equity%
9.49
12.19
14.65
11.90
10.73
11.09
11.45
8.95
9.93
10.70
24.44
10.70
10.91
46
7.40
Return on assets%
20.61
20.09
18.83
19.71
17.22
18.66
16.47
17.55
19.28
17.28
4.87
17.55
18.75
11
0.28
EPSAED
0.10
0.10
0.11
0.10
0.10
0.11
0.10
0.10
0.09
0.10
0.29
0.10%
0.39%
—
11.75
EPS growth%
8.69
11.30
9.82
10.87
8.92
6.26
7.65
6.82
4.05
6.58
4.08
6.58
8.17
57
0.23
Bookvalue per shAED
0.56
0.56
0.60
0.61
0.73
0.81
0.89
0.97
1.07
1.14
0.36
9.29%
8.87%
—
0.34
FCF per shareAED
0.16
0.17
0.18
0.18
0.19
0.18
0.19
0.16
0.17
0.19
0.23
0.38%
1.55%
—
0.12
Dividend per shAED
0.25
0.27
0.24
0.25
0.25
0.27
0.26
0.25
0.28
0.29
0.29
3.59%
2.26%
—
4.96
Div yield (avg)%
13.98
15.25
15.79
17.95
19.69
17.72
15.69
12.82
15.52
18.31
15.98
15.69
15.74
19
27.61
Payout ratio%
24.09
25.69
26.68
24.48
27.15
25.54
27.41
29.13
29.87
31.45
13.39
29.13
26.92
31
1.786
Shares (diluted)B
1.130
1.248
1.128
1.016
0.902
0.793
0.848
0.749
0.812
0.750
1.798
(3.63%)
(4.67%)
81
22.54
Buyback yield%
7.25
5.94
4.23
5.30
2.90
0.40
0.40
1.21
1.66
0.40
20.09
0.40
2.28
89
0.902
D/E ratiox
1.400
1.505
1.397
1.465
1.626
1.599
1.586
1.684
1.672
1.814
1.744
1.672
1.593
25
0.285
Enterprise valueAED B
1.022
1.161
1.087
0.984
1.031
0.992
1.082
1.011
0.913
0.829
0.942
(4.27%)
(1.22%)
92
1.170
LT debtAED B
0.254
0.245
0.212
0.206
0.179
0.184
0.189
0.192
0.203
0.187
1.598
0.89%
(2.40%)
60
Revenue
AED 2.093B
5.53%
1.00×
Cost of revenue
AED 1.218B
5.29%
0.98×
Operating expenses
AED 444.8M
5.77%
1.02×
Cash and investments
15.42%
Goodwill & intangibles
14.90%
Spread over hurdle
(2.06%)