|
Market Closed -
Abu Dhabi Securities Exchange
04:28:59 04/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 6.870 AED | +0.29% |
|
+2.69% | +16.05% |
| 02/09 | Iran blacklists more ships trying to sail through Hormuz, govt website shows | RE |
| 31/08 | JP Morgan Lifts Adnoc Logistics & Services' PT, Keeps at Overweight | MT |
Company Valuation: ADNOC Logistics & Services plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,714 | 10,938 | 11,915 | 13,832 | - | - |
| Change | - | 41.78% | 8.94% | 16.09% | - | - |
| Enterprise Value (EV) 1 | 7,788 | 11,478 | 12,609 | 15,926 | 16,110 | 16,553 |
| Change | - | 47.38% | 9.86% | 26.3% | 1.16% | 2.75% |
| P/E | 13x | 14.8x | 14.7x | 7.73x | 12.6x | 12.7x |
| PBR | 1.75x | 2.23x | 1.71x | 1.95x | 1.89x | 1.68x |
| PEG | - | 0.6x | 1.47x | 0x | -0.3x | -19.76x |
| Capitalization / Revenue | 2.8x | 3.08x | 2.38x | 2.38x | 2.7x | 2.64x |
| EV / Revenue | 2.83x | 3.23x | 2.51x | 2.74x | 3.15x | 3.16x |
| EV / EBITDA | 8.89x | 9.99x | 8.32x | 7.15x | 9.32x | 9.21x |
| EV / EBIT | 12.7x | 13.8x | 12.9x | 7.79x | 13.5x | 13.7x |
| EV / FCF | 160x | 44.5x | 47.7x | 116x | 55.6x | 66.9x |
| FCF Yield | 0.62% | 2.25% | 2.1% | 0.86% | 1.8% | 1.49% |
| Dividend per Share 3 | 0.0965 | 0.1356 | 0.1613 | 0.1745 | 0.1802 | 0.186 |
| Rate of return | 2.52% | 2.5% | 2.72% | 2.54% | 2.62% | 2.71% |
| EPS 3 | 0.2938 | 0.3673 | 0.4041 | 0.8882 | 0.5462 | 0.5427 |
| Distribution rate | 32.8% | 36.9% | 39.9% | 19.6% | 33% | 34.3% |
| Net sales 1 | 2,755 | 3,549 | 5,016 | 5,817 | 5,120 | 5,240 |
| EBITDA 1 | 876.3 | 1,149 | 1,515 | 2,229 | 1,728 | 1,798 |
| EBIT 1 | 613.7 | 831.5 | 981.2 | 2,045 | 1,198 | 1,211 |
| Net income 1 | 620.2 | 756.2 | 863 | 1,798 | 1,114 | 1,127 |
| Net Debt 1 | 73.84 | 540.4 | 694 | 2,094 | 2,278 | 2,720 |
| Reference price 3 | 3.830 | 5.430 | 5.920 | 6.870 | 6.870 | 6.870 |
| Nbr of stocks (in thousands) | 73,98,499 | 73,98,499 | 73,93,233 | 73,95,847 | - | - |
| Announcement Date | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1AED in Million2USD in Million3AED
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.73x | 2.74x | 7.15x | 2.54% | 1.38TCr | |
| 9.64x | 0.76x | 3.79x | 3.75% | 4.94TCr | |
| 7.59x | 0.59x | 2.51x | 7.48% | 3.52TCr | |
| 45.73x | 1.39x | 8.3x | 1.54% | 2.84TCr | |
| 9.91x | 4.06x | 8.07x | 3.32% | 2.31TCr | |
| 11.02x | 1.46x | 10.89x | 3.78% | 1.85TCr | |
| 9.24x | 2.15x | 14.36x | 2.94% | 1.53TCr | |
| 11.71x | 3.94x | 10x | 6.69% | 1.56TCr | |
| 11.21x | 0.82x | 3.64x | 3.21% | 1.47TCr | |
| 14.47x | 2.02x | 15.18x | 3.61% | 1.29TCr | |
| Average | 13.82x | 1.99x | 8.39x | 3.89% | 2.27TCr | |
| Weighted average by Cap. | 14.35x | 1.71x | 7.15x | 4.04% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ADNOCLS Stock
- Valuation ADNOC Logistics & Services plc
Select your edition
All financial news and data tailored to specific country editions
