Valuation ADNOC Logistics & Services plc

Stocks

Market Closed - Abu Dhabi Securities Exchange Other stock markets 11:57:07 14/07/2026 BST			5-day change	1st Jan Change
6.130 ^AED	-0.16%		+2.85%	+3.55%

07-10	Morgan Stanley Raises Adnoc Logistics & Services' PT, Keeps at Overweight	MT
07-10	MIDEAST STOCKS-UAE markets rebound; E& surges on Vodafone stake sale	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,714	10,938	11,915	12,356	-	-
Change	-	41.78%	8.94%	3.7%	-	-
Enterprise Value (EV) ¹	7,788	11,478	12,609	14,006	14,463	14,715
Change	-	47.38%	9.86%	11.08%	3.27%	1.74%
P/E	13x	14.8x	14.7x	9.4x	12.3x	11.7x
PBR	1.75x	2.23x	1.71x	2.16x	1.91x	1.61x
PEG	-	0.6x	1.47x	0.2x	-0.5x	2.34x
Capitalization / Revenue	2.8x	3.08x	2.38x	2.37x	2.51x	2.44x
EV / Revenue	2.83x	3.23x	2.51x	2.69x	2.94x	2.9x
EV / EBITDA	8.89x	9.99x	8.32x	7.19x	8.92x	8.46x
EV / EBIT	12.7x	13.8x	12.9x	11x	13.2x	12.7x
EV / FCF	160x	44.5x	47.7x	18.7x	44.7x	49.2x
FCF Yield	0.62%	2.25%	2.1%	5.36%	2.23%	2.03%
Dividend per Share ³	0.0965	0.1356	0.1613	0.1748	0.1802	0.1856
Rate of return	2.52%	2.5%	2.72%	2.85%	2.93%	3.02%
EPS ³	0.2938	0.3673	0.4041	0.653	0.5005	0.5256
Distribution rate	32.8%	36.9%	39.9%	26.8%	36%	35.3%
Net sales ¹	2,755	3,549	5,016	5,206	4,914	5,067
EBITDA ¹	876.3	1,149	1,515	1,949	1,621	1,740
EBIT ¹	613.7	831.5	981.2	1,271	1,098	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	6.140	6.140	6.140
Nbr of stocks (in thousands)	7,398,499	7,398,499	7,393,233	7,391,633	-	-
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	2.69x	7.19x	2.85%	12.36B
AP MOLLER MAERSK	14.36x	0.61x	3.91x	2.3%	36.08B
COSCO SHIPPING HOLDINGS CO., LTD.	8.85x	0.56x	2.32x	5.35%	30.66B
HAPAG-LLOYD AG	-77.83x	1.28x	10.89x	1.7%	24.01B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	10.12x	3.9x	7.24x	4.43%	17.66B
NIPPON YUSEN KABUSHIKI KAISHA	10.39x	1.26x	9.73x	3.91%	13.22B
HMM CO.,LTD	13.85x	0.75x	3.78x	3.05%	12.35B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	10.53x	3.05x	8.61x	7.34%	11.51B
MITSUI O.S.K. LINES, LTD.	9.69x	1.98x	14.29x	3.84%	11.3B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	9.53x	0.6x	3.18x	5.21%	11.01B
Average	1.89x	1.67x	7.11x	4%	18.02B
Weighted average by Cap.	-0.78x	1.46x	6.45x	3.75%