Delayed
Abu Dhabi Securities Exchange
06:55:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
5.36
AED
|
+4.08%
|
|
+2.10%
|
+0.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,983
|
24,767
|
31,372
|
34,831
|
42,065
|
42,144
|
-
|
-
|
Enterprise Value (EV)
1 |
19,444
|
27,275
|
30,892
|
32,579
|
42,426
|
34,106
|
32,661
|
42,144
|
P/E ratio
|
8.57
x
|
12.8
x
|
13.5
x
|
12
x
|
11
x
|
9.66
x
|
7.88
x
|
6.39
x
|
Yield
|
6.71%
|
4.6%
|
3.76%
|
3.61%
|
3.18%
|
3.63%
|
3.95%
|
4.51%
|
Capitalization / Revenue
|
2.38
x
|
2.95
x
|
3.66
x
|
3.11
x
|
2.97
x
|
2.25
x
|
1.93
x
|
1.72
x
|
EV / Revenue
|
2.72
x
|
3.25
x
|
3.6
x
|
2.91
x
|
3
x
|
1.82
x
|
1.5
x
|
1.72
x
|
EV / EBITDA
|
8.47
x
|
11.1
x
|
10.4
x
|
8.89
x
|
8.32
x
|
5.62
x
|
4.57
x
|
5.46
x
|
EV / FCF
|
18
x
|
22.1
x
|
5.67
x
|
-23.9
x
|
31.2
x
|
14.7
x
|
11.1
x
|
9.78
x
|
FCF Yield
|
5.55%
|
4.53%
|
17.6%
|
-4.18%
|
3.21%
|
6.81%
|
9.04%
|
10.2%
|
Price to Book
|
0.68
x
|
0.97
x
|
1.17
x
|
1.15
x
|
1.28
x
|
1.19
x
|
1.18
x
|
0.95
x
|
Nbr of stocks (in thousands)
|
7,862,630
|
7,862,630
|
7,862,630
|
7,862,630
|
7,862,630
|
7,862,630
|
-
|
-
|
Reference price
2 |
2.160
|
3.150
|
3.990
|
4.430
|
5.350
|
5.360
|
5.360
|
5.360
|
Announcement Date
|
20-02-12
|
21-02-14
|
22-02-09
|
23-02-09
|
24-02-09
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,148
|
8,392
|
8,576
|
11,200
|
14,161
|
18,764
|
21,800
|
24,489
|
EBITDA
1 |
2,296
|
2,464
|
2,966
|
3,664
|
5,100
|
6,073
|
7,149
|
7,721
|
EBIT
1 |
2,028
|
2,196
|
2,716
|
3,321
|
3,977
|
5,494
|
6,680
|
7,175
|
Operating Margin
|
28.37%
|
26.17%
|
31.67%
|
29.66%
|
28.08%
|
29.28%
|
30.64%
|
29.3%
|
Earnings before Tax (EBT)
1 |
1,925
|
1,932
|
2,333
|
3,183
|
4,528
|
4,854
|
5,937
|
8,122
|
Net income
1 |
1,984
|
1,932
|
2,316
|
2,944
|
3,922
|
4,466
|
5,357
|
6,393
|
Net margin
|
27.76%
|
23.02%
|
27%
|
26.29%
|
27.7%
|
23.8%
|
24.57%
|
26.11%
|
EPS
2 |
0.2520
|
0.2460
|
0.2950
|
0.3680
|
0.4860
|
0.5548
|
0.6803
|
0.8393
|
Free Cash Flow
1 |
1,079
|
1,235
|
5,448
|
-1,361
|
1,361
|
2,321
|
2,953
|
4,310
|
FCF margin
|
15.09%
|
14.72%
|
63.52%
|
-12.15%
|
9.61%
|
12.37%
|
13.55%
|
17.6%
|
FCF Conversion (EBITDA)
|
46.97%
|
50.14%
|
183.67%
|
-
|
26.69%
|
38.22%
|
41.31%
|
55.82%
|
FCF Conversion (Net income)
|
54.36%
|
63.92%
|
235.26%
|
-
|
34.7%
|
51.97%
|
55.12%
|
67.42%
|
Dividend per Share
2 |
0.1450
|
0.1450
|
0.1500
|
0.1600
|
0.1700
|
0.1943
|
0.2117
|
0.2417
|
Announcement Date
|
20-02-12
|
21-02-14
|
22-02-09
|
23-02-09
|
24-02-09
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
3,764
|
2,256
|
2,683
|
2,669
|
2,713
|
3,134
|
3,066
|
3,240
|
3,458
|
4,400
|
5,616
|
4,812
|
5,395
|
6,095
|
6,218
|
EBITDA
1 |
1,255
|
-
|
-
|
963.2
|
889.1
|
907
|
955
|
1,191
|
-
|
1,600
|
1,708
|
1,380
|
1,550
|
1,806
|
-
|
EBIT
1 |
1,123
|
784.9
|
780
|
797.1
|
803.6
|
804.5
|
844
|
1,080
|
945.2
|
1,107
|
1,571
|
1,247
|
1,416
|
1,671
|
1,759
|
Operating Margin
|
29.83%
|
34.79%
|
29.07%
|
29.86%
|
29.61%
|
25.67%
|
27.53%
|
33.34%
|
27.33%
|
25.17%
|
27.97%
|
25.92%
|
26.25%
|
27.41%
|
28.29%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
612.9
|
1,017
|
-
|
1,288
|
-
|
1,449
|
1,637
|
-
|
-
|
-
|
-
|
Net income
1 |
783.5
|
779.6
|
667.9
|
804
|
556.7
|
915.9
|
836
|
1,198
|
794.2
|
1,204
|
1,317
|
972.6
|
1,142
|
1,350
|
-
|
Net margin
|
20.81%
|
34.56%
|
24.89%
|
30.12%
|
20.52%
|
29.22%
|
27.27%
|
36.98%
|
22.97%
|
27.37%
|
23.45%
|
20.21%
|
21.16%
|
22.15%
|
-
|
EPS
2 |
-
|
0.1000
|
-
|
0.1020
|
0.0640
|
0.1170
|
0.0860
|
0.1460
|
0.0980
|
0.1500
|
0.1610
|
0.1237
|
0.1452
|
0.1717
|
0.1800
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-08-12
|
22-02-09
|
22-04-27
|
22-07-28
|
22-10-27
|
23-02-09
|
23-05-03
|
23-07-31
|
23-10-30
|
24-02-09
|
24-04-29
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,461
|
2,507
|
-
|
-
|
361
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
480
|
2,253
|
-
|
8,038
|
9,482
|
-
|
Leverage (Debt/EBITDA)
|
1.072
x
|
1.018
x
|
-
|
-
|
0.0708
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,079
|
1,235
|
5,448
|
-1,361
|
1,361
|
2,321
|
2,953
|
4,310
|
ROE (net income / shareholders' equity)
|
8.11%
|
7.66%
|
8.79%
|
10.3%
|
12.4%
|
13.4%
|
14.7%
|
14.7%
|
ROA (Net income/ Total Assets)
|
4.97%
|
4.74%
|
5.49%
|
5.31%
|
5.85%
|
4.96%
|
5.72%
|
-
|
Assets
1 |
39,903
|
40,750
|
42,189
|
55,410
|
67,067
|
90,048
|
93,719
|
-
|
Book Value Per Share
2 |
3.160
|
3.260
|
3.420
|
3.840
|
4.180
|
4.500
|
4.550
|
5.640
|
Cash Flow per Share
2 |
0.1700
|
0.1800
|
0.7400
|
0.7900
|
0.4600
|
1.260
|
0.7000
|
0.9500
|
Capex
1 |
241
|
179
|
353
|
7,544
|
2,229
|
1,669
|
1,611
|
1,407
|
Capex / Sales
|
3.37%
|
2.13%
|
4.11%
|
67.36%
|
15.74%
|
8.89%
|
7.39%
|
5.74%
|
Announcement Date
|
20-02-12
|
21-02-14
|
22-02-09
|
23-02-09
|
24-02-09
|
-
|
-
|
-
|
Last Close Price
5.36
AED Average target price
6.374
AED Spread / Average Target +18.91% Consensus |