ROIC FY2025
19.0%
WACC 11.3%
Spread
+7.7%
ROIC − WACC
EV/EBITDA
9.8×
P/E 10.8×
Dividend yield
4.2%
Payout 45.4%
FY2018–FY2025
Return on capital against its cost
WACC shown from the first year every company was listed
ROICWACC
Margins
Industry totals
EBITDA marginNet margin
| Company | ROIC | Spread | CapEx % | Revenue growth | P/E | EV/EBITDA | Div. yield | Beta |
|---|---|---|---|---|---|---|---|---|
| Maharah1831 · Maharah Human Resources Co. | 8.9% | +2.2% | 0.8% | 27.7% | 10.9× | 12.5× | 10.1% | 0.66 |
| Al Mawarid1833 · Al Mawarid Manpower Co. | 25.5% | – | 0.4% | 42.3% | – | – | – | – |
| SMASCO1834 · Saudi Manpower Solutions Co. | 20.6% | – | 0.9% | 7.2% | – | – | – | – |
| Tamkeen1835 · Tamkeen Human Resource Co. | 20.8% | – | 1.8% | 19.0% | – | – | – | – |
| Manpower (industry) | 15.6% | – | 0.9% | 20.7% | – | – | – | – |
| Company | ROIC | Spread | CapEx % | Revenue growth | P/E | EV/EBITDA | Div. yield | Beta |
|---|---|---|---|---|---|---|---|---|
| Maharah1831 · Maharah Human Resources Co. | 7.8% | −1.6% | 0.8% | 12.3% | 29.8× | 25.9× | 2.9% | 0.76 |
| Al Mawarid1833 · Al Mawarid Manpower Co. | 23.0% | +11.0% | 0.4% | 33.5% | 15.8× | 11.3× | 2.7% | 1.17 |
| SMASCO1834 · Saudi Manpower Solutions Co. | 24.2% | – | 0.9% | -0.7% | – | – | – | – |
| Tamkeen1835 · Tamkeen Human Resource Co. | 16.9% | – | 2.9% | 16.3% | – | – | – | – |
| Manpower (industry) | 15.6% | – | 0.8% | 11.8% | – | – | – | – |
| Company | ROIC | Spread | CapEx % | Revenue growth | P/E | EV/EBITDA | Div. yield | Beta |
|---|---|---|---|---|---|---|---|---|
| Maharah1831 · Maharah Human Resources Co. | 11.0% | −0.1% | 1.7% | 18.3% | 12.6× | 14.9× | 3.0% | 1.13 |
| Al Mawarid1833 · Al Mawarid Manpower Co. | 21.1% | +9.8% | 0.2% | 60.8% | 12.4× | 8.6× | 2.8% | 0.99 |
| SMASCO1834 · Saudi Manpower Solutions Co. | 17.1% | +3.9% | 0.8% | 3.6% | 24.2× | 17.6× | 1.6% | 1.36 |
| Tamkeen1835 · Tamkeen Human Resource Co. | 17.3% | +6.0% | 2.3% | 45.5% | 19.7× | 18.0× | 2.1% | 1.00 |
| Manpower (industry) | 15.0% | +3.5% | 1.0% | 25.6% | 16.4× | 14.7× | 2.3% | 1.14 |
| Company | ROIC | Spread | CapEx % | Revenue growth | P/E | EV/EBITDA | Div. yield | Beta |
|---|---|---|---|---|---|---|---|---|
| Maharah1831 · Maharah Human Resources Co. | 14.8% | +3.3% | 0.4% | 39.2% | 8.4× | 10.8× | 2.9% | 1.02 |
| Al Mawarid1833 · Al Mawarid Manpower Co. | 23.1% | +11.5% | 0.1% | 28.8% | 10.6× | 7.3× | 2.7% | 1.08 |
| SMASCO1834 · Saudi Manpower Solutions Co. | 21.0% | +9.3% | 1.5% | 10.7% | 14.0× | 9.9× | 4.7% | 1.12 |
| Tamkeen1835 · Tamkeen Human Resource Co. | 21.8% | +10.8% | 0.6% | 40.5% | 14.8× | 11.4× | 6.4% | 1.00 |
| Manpower (industry) | 19.0% | +7.7% | 0.5% | 28.4% | 10.8× | 9.8× | 4.2% | 1.05 |
Column headings open the full dataset across all industries.
The Manpower piece
How these companies make money, and what their returns say about it, explained from first principles.
Read it on research.aismaeel.com