Valuation Aramex

Stocks

Delayed Dubai FM 08:00:09 24/08/2026 BST			5-day change	1st Jan Change
1.710 ^AED	0.00%		-1.16%	-24.67%

08-18	AlphaMena Boosts Aramex's PT, Affirms Sell Rating	MT
08-14	FAB Securities Cuts Aramex's PT, Reiterates Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,003	5,154	3,353	3,221	3,324	2,504	-	-
Change	-	-14.15%	-34.94%	-3.93%	3.18%	-24.67%	-	-
Enterprise Value (EV) ¹	6,544	6,590	4,853	4,582	4,699	3,911	3,737	3,464
Change	-	0.7%	-26.36%	-5.58%	2.55%	-16.77%	-4.43%	-7.31%
P/E	27.3x	31.2x	26x	22.7x	162x	17.1x	34.2x	22.8x
PBR	2.25x	2.05x	1.36x	1.28x	1.3x	0.95x	-	-
PEG	-	-1.3x	-1.2x	2.2x	-1.9x	0x	-0.7x	0.5x
Capitalization / Revenue	0.99x	0.87x	0.59x	0.51x	0.52x	0.35x	0.38x	0.36x
EV / Revenue	1.08x	1.11x	0.85x	0.72x	0.74x	0.55x	0.56x	0.5x
EV / EBITDA	9.67x	10.7x	7.71x	7.05x	7.65x	5.19x	6.26x	4.92x
EV / EBIT	21.3x	26.9x	18.2x	15.4x	19.8x	18.6x	14.4x	10.9x
EV / FCF	34.7x	13.5x	12.8x	9.34x	11.7x	-133x	15.1x	9.02x
FCF Yield	2.88%	7.39%	7.83%	10.7%	8.55%	-0.75%	6.61%	11.1%
Dividend per Share ²	0.13	0.13	-	-	-	-	-	-
Rate of return	3.17%	3.69%	-	-	-	-	-	-
EPS ²	0.15	0.113	0.088	0.097	0.014	0.1	0.05	0.075
Distribution rate	86.7%	115%	-	-	-	-	-	-
Net sales ¹	6,069	5,926	5,694	6,324	6,360	7,092	6,617	6,880
EBITDA ¹	676.6	616	629.7	650.3	614	753	596.8	704.4
EBIT ¹	306.7	245.3	266.7	296.7	237.7	209.8	259.7	316.8
Net income ¹	225.4	165.4	129.3	141.8	20.58	151	8.4	45.8
Net Debt ¹	541.3	1,436	1,500	1,361	1,375	1,407	1,234	960.4
Reference price ²	4.100	3.520	2.290	2.200	2.270	1.710	1.710	1.710
Nbr of stocks (in thousands)	1,464,100	1,464,100	1,464,100	1,464,100	1,464,100	1,464,100	-	-
Announcement Date	10/02/22	09/02/23	08/02/24	11/02/25	10/02/26	-	-	-

¹AED in Million²AED

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.($)
ARAMEX	17.1x	0.55x	5.19x	-.--%	682M
DSV A/S	33.15x	1.37x	11.65x	0.5%	52.16B
KUEHNE UND NAGEL INTERNATIONAL AG	24.76x	1.16x	12.23x	3.1%	32.51B
HYUNDAI GLOVIS CO., LTD.	8.84x	0.39x	4.26x	3.18%	10.64B
NIPPON EXPRESS HOLDINGS, INC.	19.79x	0.74x	6.6x	1.85%	8.37B
LOGISTA HOLDINGS	17.42x	1.19x	4.44x	5.76%	5.61B
MITSUBISHI LOGISTICS CORPORATION	19.93x	2.17x	16.6x	2.82%	3.24B
KAMIGUMI CO., LTD.	16.34x	1.62x	9.64x	4.35%	3.02B
SEINO HOLDINGS CO., LTD.	16x	0.56x	6.57x	3.8%	2.86B
Average	19.26x	1.08x	8.58x	2.82%	13.23B
Weighted average by Cap.	25.72x	1.18x	10.38x	2.03%