Valuation ADNOC Logistics & Services plc

Stocks

Market Closed - Abu Dhabi Securities Exchange 14:55:37 25/09/2026 +04			5-day change	1st Jan Change
7.230 ^AED	+0.42%		-2.17%	+22.13%

09-24	ADNOC L&S Steers Into a More Profitable Shipping Market
09-11	MIDEAST STOCKS-UAE shares gain as regional conflict fuels oil supply concerns	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	14,557	-	-
Change	-	41.78%	8.94%	22.16%	-	-
Enterprise Value (EV) ¹	7,788	11,478	12,609	16,650	16,834	17,277
Change	-	47.38%	9.86%	32.05%	1.11%	2.63%
P/E	13x	14.8x	14.7x	8.14x	13.4x	13x
PBR	1.75x	2.23x	1.71x	2.05x	1.98x	1.77x
PEG	-	0.6x	1.47x	0x	-0.3x	4.59x
Capitalization / Revenue	2.8x	3.08x	2.38x	2.43x	2.86x	2.76x
EV / Revenue	2.83x	3.23x	2.51x	2.78x	3.31x	3.27x
EV / EBITDA	8.89x	9.99x	8.32x	7.27x	9.83x	9.54x
EV / EBIT	12.7x	13.8x	12.9x	8.14x	14.1x	14.3x
EV / FCF	160x	44.5x	47.7x	122x	58.1x	69.9x
FCF Yield	0.62%	2.25%	2.1%	0.82%	1.72%	1.43%
Dividend per Share ³	0.0965	0.1356	0.1613	0.1742	0.1801	0.1863
Rate of return	2.52%	2.5%	2.72%	2.41%	2.49%	2.58%
EPS ³	0.2938	0.3673	0.4041	0.8882	0.5396	0.5549
Distribution rate	32.8%	36.9%	39.9%	19.6%	33.4%	33.6%
Net sales ¹	2,755	3,549	5,016	6,000	5,092	5,283
EBITDA ¹	876.3	1,149	1,515	2,291	1,713	1,812
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	7.230	7.230	7.230
Nbr of stocks (in thousands)	7,398,499	7,398,499	7,393,233	7,395,847	-	-
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	8.14x	2.78x	7.27x	2.41%	14.56B
AP MOLLER MAERSK	8.75x	0.75x	3.66x	4.01%	49.96B
COSCO SHIPPING HOLDINGS CO., LTD.	7.36x	0.63x	2.59x	7.41%	35.74B
HAPAG-LLOYD AG	44.32x	1.35x	8.07x	1.59%	26.96B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	10.31x	4.44x	8.27x	3.81%	25.18B
NIPPON YUSEN KABUSHIKI KAISHA	11.02x	1.45x	10.68x	3.78%	18.89B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.42x	4.2x	10.49x	6.75%	16.78B
MITSUI O.S.K. LINES, LTD.	8.86x	2.1x	13.65x	2.88%	15.52B
HMM CO.,LTD	10.98x	0.8x	3.52x	3.21%	14.45B
KAWASAKI KISEN KAISHA, LTD.	13.18x	2.08x	15.28x	3.48%	13.27B
Average	13.53x	2.06x	8.35x	3.93%	23.13B
Weighted average by Cap.	13.67x	1.81x	7.14x	4.16%