Valuation ADNOC Logistics & Services plc

Stocks

Delayed Abu Dhabi Securities Exchange Other stock markets 04:39:10 11/08/2026 +04			5-day change	1st Jan Change
6.100 ^AED	0.00%		-2.09%	+3.04%

08-07	Adnoc Logistics & Services Buys 11 Vessels for $1.3 Billion	MT
08-07	ADNOC L&S expands fleet with $1.3 billion acquisition of 11 vessels	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	12,276	-	-
Change	-	41.78%	8.94%	3.02%	-	-
Enterprise Value (EV) ¹	7,788	11,478	12,609	13,926	14,383	14,635
Change	-	47.38%	9.86%	10.44%	3.28%	1.75%
P/E	13x	14.8x	14.7x	9.4x	12.1x	11.6x
PBR	1.75x	2.23x	1.71x	2.14x	1.88x	1.56x
PEG	-	0.6x	1.47x	0.2x	-0.5x	2.47x
Capitalization / Revenue	2.8x	3.08x	2.38x	2.36x	2.5x	2.43x
EV / Revenue	2.83x	3.23x	2.51x	2.68x	2.93x	2.9x
EV / EBITDA	8.89x	9.99x	8.32x	7.19x	8.86x	8.42x
EV / EBIT	12.7x	13.8x	12.9x	10.7x	13.1x	12.6x
EV / FCF	160x	44.5x	47.7x	18.6x	44.5x	48.9x
FCF Yield	0.62%	2.25%	2.1%	5.39%	2.25%	2.04%
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%	2.86%	2.95%	3.05%
EPS ³	0.2938	0.3673	0.4041	0.6492	0.5038	0.5274
Distribution rate	32.8%	36.9%	39.9%	26.9%	35.8%	35.3%
Net sales ¹	2,755	3,549	5,016	5,192	4,902	5,050
EBITDA ¹	876.3	1,149	1,515	1,936	1,624	1,738
EBIT ¹	613.7	831.5	981.2	1,297	1,099	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	6.100	6.100	6.100
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADNOC LOGISTICS & SERVICES PLC	9.49x	2.71x	7.25x	2.83%	12.28B
AP MOLLER MAERSK	14.83x	0.63x	3.93x	2.35%	37.69B
COSCO SHIPPING HOLDINGS CO., LTD.	9.65x	0.64x	2.6x	4.88%	34.04B
HAPAG-LLOYD AG	2159.13x	1.27x	8.21x	1.63%	25.3B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	12.26x	4.6x	8.53x	3.65%	21.76B
NIPPON YUSEN KABUSHIKI KAISHA	10.52x	1.43x	10.99x	4.01%	15.64B
HMM CO.,LTD	11.9x	0.95x	4.24x	3.01%	14.27B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.13x	3.61x	9.93x	6.69%	13.91B
MITSUI O.S.K. LINES, LTD.	9.29x	1.99x	13.77x	3.31%	13.58B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	10.82x	0.73x	3.98x	4.59%	12.63B
Average	226.00x	1.86x	7.34x	3.7%	20.11B
Weighted average by Cap.	281.77x	1.66x	6.60x	3.54%