Valuation ADNOC Logistics & Services plc

Stocks

Market Closed - Abu Dhabi Securities Exchange Other stock markets 04:26:55 11/08/2026 pm IST			5-day change	1st Jan Change
6.320 ^AED	+3.61%		+1.44%	+6.76%

07:32pm	BofA Expects Estimates Upside to Adnoc Logistics & Services on Guidance Upgrade, 'Exceptionally Strong' Q2 Results	MT
05:21pm	Emirati Indices Close Lower as US-Iran Hormuz Deal Optimism Fades	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,714	10,938	11,915	12,719	-	-
Change	-	41.78%	8.94%	6.74%	-	-
Enterprise Value (EV) ¹	7,788	11,478	12,609	14,369	14,826	15,078
Change	-	47.38%	9.86%	13.95%	3.18%	1.7%
P/E	13x	14.8x	14.7x	9.74x	12.5x	12x
PBR	1.75x	2.23x	1.71x	2.21x	1.95x	1.62x
PEG	-	0.6x	1.47x	0.2x	-0.6x	2.55x
Capitalization / Revenue	2.8x	3.08x	2.38x	2.46x	2.59x	2.52x
EV / Revenue	2.83x	3.23x	2.51x	2.78x	3.02x	2.99x
EV / EBITDA	8.89x	9.99x	8.32x	7.34x	9.13x	8.68x
EV / EBIT	12.7x	13.8x	12.9x	11.1x	13.5x	13x
EV / FCF	160x	44.5x	47.7x	19.1x	45.9x	50.4x
FCF Yield	0.62%	2.25%	2.1%	5.22%	2.18%	1.98%
Dividend per Share ³	0.0965	0.1356	0.1613	0.1781	0.1802	0.186
Rate of return	2.52%	2.5%	2.72%	2.82%	2.85%	2.94%
EPS ³	0.2938	0.3673	0.4041	0.6492	0.5038	0.5274
Distribution rate	32.8%	36.9%	39.9%	27.4%	35.8%	35.3%
Net sales ¹	2,755	3,549	5,016	5,163	4,902	5,050
EBITDA ¹	876.3	1,149	1,515	1,958	1,624	1,738
EBIT ¹	613.7	831.5	981.2	1,297	1,099	1,161
Net income ¹	620.2	756.2	863	1,324	995.5	1,098
Net Debt ¹	73.84	540.4	694	1,650	2,107	2,359
Reference price ³	3.830	5.430	5.920	6.320	6.320	6.320
Nbr of stocks (in thousands)	73,98,499	73,98,499	73,93,233	73,91,633	-	-
Announcement Date	14/02/24	12/02/25	11/02/26	-	-	-

¹AED in Million²USD in Million³AED

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADNOC LOGISTICS & SERVICES PLC	9.4x	2.68x	7.19x	2.86%	1.23TCr
AP MOLLER MAERSK	14.9x	0.63x	3.95x	2.34%	3.77TCr
COSCO SHIPPING HOLDINGS CO., LTD.	9.23x	0.6x	2.42x	5.07%	3.4TCr
HAPAG-LLOYD AG	154.98x	1.26x	8.18x	1.64%	2.53TCr
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	12.4x	4.64x	8.62x	3.61%	2.18TCr
NIPPON YUSEN KABUSHIKI KAISHA	10.6x	1.44x	11.04x	3.98%	1.56TCr
HMM CO.,LTD	11.71x	0.92x	4.12x	3.06%	1.43TCr
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.36x	3.69x	10.14x	6.56%	1.39TCr
MITSUI O.S.K. LINES, LTD.	9.43x	2x	13.88x	3.26%	1.36TCr
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	10.92x	0.75x	4.04x	4.54%	1.26TCr
Average	25.59x	1.86x	7.36x	3.69%	2.01TCr
Weighted average by Cap.	29.60x	1.66x	6.59x	3.55%