Quasem dysell limited 2013 2014 2013D/E ratio 0.29 0.35 total equityD/A ratio 0.23 0.26 current liabilityROA 0.015776 0.021266 Non-current liabilityROE 0.020373 0.028732 total debtWACC total asset

Net income2012 2013 2014RAK ceramics

D/E ratio 0.372 0.41 0.45 total equityD/A ratio 0.271 0.29 0.31 current liabilityROA 0.10 0.094 0.061 Non-current liabilityROE 0.14 0.13 0.09 total debtWACC total asset

Net income

2013 20141750330591 1802109566 Wd510420039 633126443

-351253 -454433510068786 632672010

2260399377 243478157635660243 51778975

2012 2013 20146114564468 6565368140 6,695,180,0892187757948 2643929982 3,000,104,21784,080,556 56,957,686 41,564,780

2,271,838,504 2,700,887,668 3,041,668,9978,386,402,972 9,266,255,808 9,736,849,086

830,529,175 868,387,075 589,153,693

CAPM RAKQuasem dysell Limited

Rf 6.75Rp 11.15beta 1.4223 1.3594CAPM 22.61 21.91

WACC Quasem RAKce 0.23 0.22Cd 0.1506 0.17tax 0.275 0.275Wd 0.2599 0.4542We 0.7401 0.5458

0.195714 0.175565

Sheet1Sheet2