Valuation ADNOC Logistics & Services plc

Stocks

Market Closed - Abu Dhabi Securities Exchange Other stock markets 14:57:25 25/06/2026 +04			5-day change	1st Jan Change
5.900 ^AED	-1.17%		-4.07%	-0.34%

06-19	Kepler Cheuvreux Lifts Adnoc Logistics & Services PT, Affirms Buy Rating	MT
06-11	EFG-Hermes Brokerage Raises Adnoc Logistics & Services PT, Affirms Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,714	10,938	11,915	12,014	-	-
Change	-	41.78%	8.94%	0.83%	-	-
Enterprise Value (EV) ¹	7,788	11,478	12,609	13,347	13,915	13,957
Change	-	47.38%	9.86%	5.85%	4.26%	0.3%
P/E	13x	14.8x	14.7x	11.9x	12.6x	11.8x
PBR	1.75x	2.23x	1.71x	2.15x	1.94x	1.65x
PEG	-	0.6x	1.47x	0.5x	-2.2x	1.67x
Capitalization / Revenue	2.8x	3.08x	2.38x	2.5x	2.48x	2.42x
EV / Revenue	2.83x	3.23x	2.51x	2.78x	2.88x	2.81x
EV / EBITDA	8.89x	9.99x	8.32x	8.21x	8.71x	8.11x
EV / EBIT	12.7x	13.8x	12.9x	11.9x	13x	12.4x
EV / FCF	160x	44.5x	47.7x	20.6x	51x	54.8x
FCF Yield	0.62%	2.25%	2.1%	4.85%	1.96%	1.82%
Dividend per Share ³	0.0965	0.1356	0.1613	0.1741	0.1798	0.186
Rate of return	2.52%	2.5%	2.72%	2.92%	3.01%	3.12%
EPS ³	0.2938	0.3673	0.4041	0.5024	0.4736	0.507
Distribution rate	32.8%	36.9%	39.9%	34.7%	38%	36.7%
Net sales ¹	2,755	3,549	5,016	4,802	4,838	4,972
EBITDA ¹	876.3	1,149	1,515	1,626	1,598	1,721
EBIT ¹	613.7	831.5	981.2	1,126	1,071	1,127
Net income ¹	620.2	756.2	863	950.5	940.1	1,051
Net Debt ¹	73.84	540.4	694	1,333	1,901	1,943
Reference price ³	3.830	5.430	5.920	5.970	5.970	5.970
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	11.88x	2.78x	8.21x	2.92%	12.01B
AP MOLLER MAERSK	45.36x	0.68x	5x	1.01%	34.61B
COSCO SHIPPING HOLDINGS CO., LTD.	8.4x	0.6x	2.35x	5.53%	30.1B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	15.87x	5.49x	10.7x	3.26%	25.99B
HAPAG-LLOYD AG	-75.29x	1.28x	10.51x	1.81%	23.14B
NIPPON YUSEN KABUSHIKI KAISHA	10.46x	1.26x	9.77x	3.88%	13.35B
HMM CO.,LTD	13.6x	0.67x	3.37x	3.13%	11.59B
MITSUI O.S.K. LINES, LTD.	9.02x	2.09x	14.24x	3.72%	11.41B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	10.03x	2.9x	8.18x	7.7%	10.96B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	9.55x	0.46x	2.56x	5.2%	10.2B
Average	5.89x	1.82x	7.49x	3.82%	18.34B
Weighted average by Cap.	6.78x	1.81x	7.15x	3.44%