4.991
RevenueAED M
6.589
6.779
6.779
6.769
6.713
6.670
6.654
6.687
6.863
6.735
5.584
0.06%
0.38%
32
7.05
Revenue growth%
27.45
26.53
29.03
29.80
30.34
33.28
31.22
30.04
29.73
29.10
7.40
30.04
29.77
51
13.53
Gross margin%
12.17
10.14
8.45
10.55
11.42
8.84
9.93
7.66
8.55
5.90
7.61
8.55
9.39
71
20.91
Operating margin%
14.89
16.09
18.30
16.51
16.78
14.49
17.38
19.62
16.76
13.93
11.84
16.76
16.64
31
27.98
Net margin%
20.82
23.42
23.86
25.61
23.53
21.59
21.82
23.30
21.40
21.74
17.09
21.74
22.56
54
17.14
P/E ratio (avg)x
43.38
46.62
52.00
55.27
62.16
63.89
66.32
68.19
75.73
78.76
6.664
68.19
63.03
27
31.25
EV/EBITx
48.08
52.40
58.03
65.13
73.34
74.53
73.64
69.04
68.24
68.55
37.99
69.04
68.39
15
12.71
FCF yield (avg)%
6.69
6.36
6.24
7.82
5.02
2.36
2.86
2.69
3.80
3.44
29.78
2.86
4.41
12
27.07
FCF margin%
7.75
6.03
4.11
6.74
6.30
8.66
8.65
9.47
8.16
6.51
17.59
8.65
7.25
52
1.356
FCF / Net incomex
2.019
2.247
2.275
2.542
2.487
2.671
2.692
3.190
3.736
4.010
1.534
3.190
2.607
40
16.65
ROIC%
10.10
10.23
12.75
12.70
14.94
14.49
11.59
13.17
16.03
17.08
19.16
14.49
12.96
92
9.32
Return on equity%
2.46
2.07
1.59
0.40
1.17
3.83
2.51
2.41
0.40
0.40
25.79
2.41
1.83
62
22.07
Return on assets%
2.96
0.69
0.40
1.12
0.40
1.72
0.97
0.40
0.40
0.40
16.97
0.40
0.54
61
—
EPSAED
0.01
0.01
0.01
—
0.01
—
—
—
—
—
—
(6.34%)
(5.35%)
—
2.56
EPS growth%
28.37
27.66
28.11
27.38
27.07
28.84
26.03
24.56
21.69
22.26
11.06
24.56
27.22
65
0.01
Bookvalue per shAED
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.12%)
(2.12%)
—
0.01
FCF per shareAED
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.70%
2.96%
—
0.01
Dividend per shAED
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.33%
5.94%
—
13.63
Div yield (avg)%
26.56
23.64
24.66
23.09
23.80
23.31
24.75
24.27
24.66
22.09
13.22
24.27
24.04
55
27.47
Payout ratio%
24.41
25.73
26.73
29.32
30.90
32.60
32.44
35.14
33.13
31.70
18.29
32.60
31.30
81
367.9
Shares (diluted)M
595.3
680.3
693.4
783.7
738.2
752.3
813.3
814.3
775.1
726.7
362.1
(0.31%)
3.13%
26
5.41
Buyback yield%
24.58
22.23
22.29
22.76
22.67
23.07
23.81
24.44
25.55
25.64
14.09
24.44
23.44
32
0.936
D/E ratiox
1.869
2.156
2.281
2.743
3.034
3.123
3.685
3.631
3.574
4.218
1.081
3.631
3.079
37
5.487
Enterprise valueAED M
4.223
4.741
4.607
4.399
4.976
4.538
4.530
4.872
4.700
4.858
7.599
(0.48%)
2.71%
53
6.869
LT debtAED M
9.132
9.850
10.63
11.60
12.68
14.77
16.84
18.42
21.32
21.09
3.543
10.71%
10.51%
89
Revenue
AED 6.735M
0.38%
1.00×
Cost of revenue
AED 4.714M
0.38%
1.00×
Operating expenses
AED 1.431M
0.56%
1.02×
Spread over hurdle
(2.75%)