Valuation ADNOC Logistics & Services plc

Stocks

Market Closed - Abu Dhabi Securities Exchange Other stock markets 04:29:55 23/07/2026 pm IST			5-day change	1st Jan Change
6.190 ^AED	-1.75%		+0.81%	+4.56%

22/07	BOC International Lifts Adnoc Logistics & Services' PT, Keeps at Buy	MT
15/07	Abu Dhabi Securities Exchange Adds Six Single Stock Futures to Derivatives Market	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	12,678	-	-
Change	-	41.78%	8.94%	6.4%	-	-
Enterprise Value (EV) ¹	7,788	11,478	12,609	14,328	14,785	15,037
Change	-	47.38%	9.86%	13.63%	3.19%	1.7%
P/E	13x	14.8x	14.7x	9.65x	12.6x	12x
PBR	1.75x	2.23x	1.71x	2.22x	1.96x	1.65x
PEG	-	0.6x	1.47x	0.2x	-0.5x	2.4x
Capitalization / Revenue	2.8x	3.08x	2.38x	2.44x	2.59x	2.51x
EV / Revenue	2.83x	3.23x	2.51x	2.75x	3.02x	2.98x
EV / EBITDA	8.89x	9.99x	8.32x	7.35x	9.14x	8.65x
EV / EBIT	12.7x	13.8x	12.9x	11.4x	13.5x	13x
EV / FCF	160x	44.5x	47.7x	19.1x	45.7x	50.3x
FCF Yield	0.62%	2.25%	2.1%	5.24%	2.19%	1.99%
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%	2.77%	2.86%	2.95%
EPS ³	0.2938	0.3673	0.4041	0.653	0.5005	0.5256
Distribution rate	32.8%	36.9%	39.9%	26.7%	36%	35.4%
Net sales ¹	2,755	3,549	5,016	5,206	4,891	5,044
EBITDA ¹	876.3	1,149	1,515	1,949	1,619	1,739
EBIT ¹	613.7	831.5	981.2	1,256	1,092	1,157
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	6.300	6.300	6.300
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADNOC LOGISTICS & SERVICES PLC	9.65x	2.75x	7.35x	2.77%	1.27TCr
AP MOLLER MAERSK	14.62x	0.62x	3.87x	2.38%	3.67TCr
COSCO SHIPPING HOLDINGS CO., LTD.	9.72x	0.63x	2.54x	4.85%	3.3TCr
HAPAG-LLOYD AG	2195.37x	1.3x	8.65x	1.59%	2.55TCr
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	10.75x	4.11x	7.62x	4.17%	1.88TCr
NIPPON YUSEN KABUSHIKI KAISHA	11.52x	1.33x	10.21x	3.54%	1.44TCr
HMM CO.,LTD	12.63x	0.86x	4.11x	3.11%	1.3TCr
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.65x	3.49x	9.67x	6.86%	1.31TCr
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	10.68x	0.72x	3.89x	4.65%	1.23TCr
MITSUI O.S.K. LINES, LTD.	10.29x	2.03x	14.49x	3.54%	1.22TCr
Average	229.69x	1.78x	7.24x	3.75%	1.92TCr
Weighted average by Cap.	302.22x	1.56x	6.44x	3.56%