Valuation Aramex

Stocks

Market Closed - Dubai FM 11:55:01 14/09/2026 BST			5-day change	1st Jan Change
1.700 ^AED	-1.16%		+1.19%	-25.11%

09-10	Aramex Names Chief Commercial Officer	MT
09-09	Aramex Announces Appointment of Faysal El Hajjami to Chief Commercial Officer	CI

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	2,489	-	-
Change	-	-14.15%	-34.94%	-3.93%	3.18%	-25.11%	-	-
Enterprise Value (EV) ¹	6,544	6,590	4,853	4,582	4,699	3,896	3,723	3,449
Change	-	0.7%	-26.36%	-5.58%	2.55%	-17.09%	-4.45%	-7.34%
P/E	27.3x	31.2x	26x	22.7x	162x	19.2x	34x	22.7x
PBR	2.25x	2.05x	1.36x	1.28x	1.3x	0.93x	-	-
PEG	-	-1.3x	-1.2x	2.2x	-1.9x	0x	-0.8x	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	5.41x	6.24x	4.9x
EV / EBIT	21.3x	26.9x	18.2x	15.4x	19.8x	13.6x	14.3x	10.9x
EV / FCF	34.7x	13.5x	12.8x	9.34x	11.7x	22.5x	13.6x	8.39x
FCF Yield	2.88%	7.39%	7.83%	10.7%	8.55%	4.45%	7.36%	11.9%
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	0.0885	0.05	0.075
Distribution rate	86.7%	115%	-	-	-	-	-	-
Net sales ¹	6,069	5,926	5,694	6,324	6,360	7,122	6,617	6,880
EBITDA ¹	676.6	616	629.7	650.3	614	720.5	596.8	704.4
EBIT ¹	306.7	245.3	266.7	296.7	237.7	286	259.7	316.8
Net income ¹	225.4	165.4	129.3	141.8	20.58	132.5	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	1.700	1.700	1.700
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	19.44x	0.55x	5.45x	-.--%	686M
DSV A/S	30.64x	1.28x	10.93x	0.54%	47.84B
KUEHNE UND NAGEL INTERNATIONAL AG	24x	1.13x	11.88x	3.19%	30.95B
HYUNDAI GLOVIS CO., LTD.	9.37x	0.41x	4.55x	3%	11.67B
NIPPON EXPRESS HOLDINGS, INC.	17.76x	0.71x	6.28x	1.88%	8.42B
LOGISTA HOLDINGS	16.83x	1.1x	4.11x	5.96%	5.39B
MITSUBISHI LOGISTICS CORPORATION	19.98x	2.18x	17x	2.77%	3.4B
KAMIGUMI CO., LTD.	16.3x	1.57x	9.28x	4.39%	3.09B
SEINO HOLDINGS CO., LTD.	15.22x	0.53x	6.15x	3.95%	2.85B
Average	18.84x	1.05x	8.40x	2.85%	12.7B
Weighted average by Cap.	23.91x	1.11x	9.86x	2.12%