Market Closed -
Dubai FM
06:55:52 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
2.37
AED
|
+1.28%
|
|
0.00%
|
-3.66%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
116,000
|
123,000
|
118,500
|
-
|
-
|
Enterprise Value (EV)
1 |
148,269
|
151,693
|
149,415
|
147,562
|
144,776
|
P/E ratio
|
15.5
x
|
16
x
|
17.3
x
|
16.2
x
|
15.3
x
|
Yield
|
-
|
-
|
5.16%
|
5.33%
|
5.41%
|
Capitalization / Revenue
|
4.24
x
|
4.21
x
|
3.75
x
|
3.65
x
|
3.52
x
|
EV / Revenue
|
5.42
x
|
5.19
x
|
4.73
x
|
4.54
x
|
4.31
x
|
EV / EBITDA
|
10.8
x
|
10.1
x
|
9.5
x
|
8.96
x
|
8.48
x
|
EV / FCF
|
26.6
x
|
15.7
x
|
23.9
x
|
16.7
x
|
15.3
x
|
FCF Yield
|
3.76%
|
6.39%
|
4.19%
|
6%
|
6.52%
|
Price to Book
|
-
|
1.38
x
|
1.32
x
|
1.3
x
|
1.27
x
|
Nbr of stocks (in thousands)
|
50,000,000
|
50,000,000
|
50,000,000
|
-
|
-
|
Reference price
2 |
2.320
|
2.460
|
2.370
|
2.370
|
2.370
|
Announcement Date
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
23,824
|
27,352
|
29,236
|
31,561
|
32,479
|
33,625
|
EBITDA
1 |
-
|
13,677
|
14,971
|
15,734
|
16,465
|
17,082
|
EBIT
1 |
-
|
8,104
|
8,844
|
9,299
|
9,827
|
10,256
|
Operating Margin
|
-
|
29.63%
|
30.25%
|
29.46%
|
30.26%
|
30.5%
|
Earnings before Tax (EBT)
1 |
-
|
7,723
|
7,842
|
7,884
|
8,584
|
9,368
|
Net income
1 |
6,123
|
7,969
|
7,701
|
6,665
|
7,210
|
7,741
|
Net margin
|
25.7%
|
29.14%
|
26.34%
|
21.12%
|
22.2%
|
23.02%
|
EPS
2 |
-
|
0.1500
|
0.1540
|
0.1367
|
0.1464
|
0.1554
|
Free Cash Flow
1 |
-
|
5,581
|
9,692
|
6,264
|
8,856
|
9,445
|
FCF margin
|
-
|
20.4%
|
33.15%
|
19.85%
|
27.27%
|
28.09%
|
FCF Conversion (EBITDA)
|
-
|
40.81%
|
64.74%
|
39.81%
|
53.79%
|
55.29%
|
FCF Conversion (Net income)
|
-
|
70.03%
|
125.85%
|
93.99%
|
122.83%
|
122.01%
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1224
|
0.1264
|
0.1283
|
Announcement Date
|
4/12/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
7,009
|
8,552
|
6,722
|
5,436
|
7,294
|
9,422
|
7,075
|
6,032
|
8,300
|
10,476
|
8,042
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
3,769
|
3,016
|
4,423
|
5,169
|
3,334
|
EBIT
1 |
2,266
|
3,273
|
1,687
|
891.7
|
2,223
|
3,729
|
1,991
|
1,148
|
2,626
|
3,800
|
1,766
|
Operating Margin
|
32.33%
|
38.27%
|
25.1%
|
16.4%
|
30.48%
|
39.58%
|
28.14%
|
19.03%
|
31.63%
|
36.27%
|
21.96%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,051
|
2,459
|
3,188
|
1,374
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1,702
|
764.2
|
2,010
|
2,827
|
1,134
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
24.05%
|
12.67%
|
24.21%
|
26.99%
|
14.1%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0173
|
0.0402
|
0.0565
|
0.0227
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0620
|
-
|
0.0651
|
Announcement Date
|
8/11/22
|
11/10/22
|
2/8/23
|
5/8/23
|
8/10/23
|
11/10/23
|
2/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
32,269
|
28,693
|
30,915
|
29,062
|
26,276
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.359
x
|
1.917
x
|
1.965
x
|
1.765
x
|
1.538
x
|
Free Cash Flow
1 |
-
|
5,581
|
9,692
|
6,265
|
8,856
|
9,445
|
ROE (net income / shareholders' equity)
|
-
|
8.47%
|
8.88%
|
7.87%
|
8.12%
|
8.49%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
4.38%
|
3.92%
|
4.05%
|
4.22%
|
Assets
1 |
-
|
-
|
175,818
|
169,948
|
178,051
|
183,618
|
Book Value Per Share
2 |
-
|
-
|
1.780
|
1.790
|
1.830
|
1.870
|
Cash Flow per Share
2 |
-
|
0.2800
|
0.3200
|
0.2300
|
0.2500
|
0.2600
|
Capex
1 |
-
|
8,639
|
6,405
|
7,704
|
6,838
|
6,291
|
Capex / Sales
|
-
|
31.58%
|
21.91%
|
24.41%
|
21.05%
|
18.71%
|
Announcement Date
|
4/12/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
2.37
AED Average target price
2.918
AED Spread / Average Target +23.12% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.66% | 32.26B | | +15.48% | 144B | | +8.17% | 82.94B | | -2.49% | 78.45B | | +3.32% | 77.35B | | -7.13% | 68.38B | | +66.70% | 61.4B | | +9.09% | 46.7B | | +9.36% | 43.08B | | 0.00% | 45.57B |
Other Electric Utilities
|