DFM:EMPOWER Ratios and Metrics

Market cap in millions AED. Fiscal year is January - December.

Millions AED. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019
Period Ending	Dec '25 Dec 3, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019
Market Capitalization	15,600	18,200	16,600	14,200	-	-	Upgrade
Market Cap Growth	-14.75%	9.64%	16.90%	-	-	-	Upgrade
Enterprise Value	18,901	21,868	20,505	17,447	-	-	Upgrade
PE Ratio	16.74	20.30	17.42	14.19	-	-	Upgrade
PS Ratio	4.59	5.58	5.47	5.09	-	-	Upgrade
PB Ratio	4.30	5.40	5.01	4.68	-	-	Upgrade
P/FCF Ratio	10.81	11.99	15.49	14.35	-	-	Upgrade
P/OCF Ratio	8.45	9.98	11.93	9.97	-	-	Upgrade
EV/Sales Ratio	5.57	6.71	6.76	6.25	-	-	Upgrade
EV/EBITDA Ratio	12.28	14.64	14.32	12.93	-	-	Upgrade
EV/EBIT Ratio	16.30	19.20	18.86	17.01	-	-	Upgrade
EV/FCF Ratio	13.09	14.41	19.14	17.63	-	-	Upgrade
Debt / Equity Ratio	1.52	1.63	1.36	1.48	0.37	0.28	Upgrade
Debt / EBITDA Ratio	3.58	3.67	3.13	3.32	1.65	1.12	Upgrade
Debt / FCF Ratio	3.81	3.63	4.20	4.54	2.52	5.28	Upgrade
Quick Ratio	1.17	1.14	0.53	0.99	0.61	0.69	Upgrade
Current Ratio	1.21	1.22	0.63	1.07	0.67	0.78	Upgrade
Asset Turnover	0.29	0.31	0.31	0.29	0.28	0.30	Upgrade
Return on Equity (ROE)	27.97%	27.18%	30.26%	23.64%	18.31%	19.88%	Upgrade
Return on Assets (ROA)	6.18%	6.81%	7.01%	6.68%	6.34%	7.52%	Upgrade
Return on Capital (ROIC)	8.17%	8.53%	8.86%	8.57%	8.30%	10.46%	Upgrade
Return on Capital Employed (ROCE)	12.20%	12.30%	13.30%	13.00%	13.10%	14.20%	Upgrade
Earnings Yield	5.97%	4.93%	5.74%	7.05%	-	-	Upgrade
FCF Yield	9.25%	8.34%	6.46%	6.97%	-	-	Upgrade
Dividend Yield	5.50%	5.00%	5.68%	3.48%	-	-	Upgrade
Payout Ratio	92.54%	94.79%	89.20%	339.81%	42.77%	36.63%	Upgrade
Buyback Yield / Dilution	-	-	-	-	-900.00%	-	Upgrade
Total Shareholder Return	5.50%	5.00%	5.68%	3.48%	-900.00%	-	Upgrade

Source: S&P Global Market Intelligence. Utility template. Financial Sources.