Quasem dysell limited

D/E ratio
D/A ratio
ROA
ROE
WACC

D/E ratio
D/A ratio
ROA
ROE
WACC

2013
2014
0.29
0.35 total equity
0.23
0.26 current liability
0.015776 0.021266 Non-current liability
0.020373 0.028732 total debt
total asset
Net income
2012
2013
2014
RAK ceramics
0.372
0.41
0.45
total equity
0.271
0.29
0.31
current liability
0.10
0.094
0.061
Non-current liability
0.14
0.13
0.09
total debt
total asset
Net income

2013

2013
1750330591
510420039
-351253
510068786
2260399377
35660243

2014
1802109566
633126443
-454433
632672010
2434781576
51778975

2012
2013
2014
6114564468
6565368140 6,695,180,089
2187757948
2643929982 3,000,104,217
84,080,556
56,957,686
41,564,780
2,271,838,504 2,700,887,668 3,041,668,997
8,386,402,972 9,266,255,808 9,736,849,086
830,529,175
868,387,075
589,153,693

Wd

CAPM
Quasem dysell Limited
Rf
6.75
Rp
11.15
beta
1.4223
CAPM
22.61
WACC
ce
Cd
tax
Wd
We

Quasem
0.23
0.1506
0.275
0.2599
0.7401
0.195714

RAK

1.3594
21.91
RAK
0.22
0.17
0.275
0.4542
0.5458
0.175565