Valuation Abu Dhabi Ports Company

Stocks

Market Closed - Abu Dhabi Securities Exchange 06:55:10 2026-10-30 EDT			5-day change	1st Jan Change
6.160 ^AED	-.--%		-0.48%	+29.14%

10-01	Abu Dhabi Ports Company PJSC completed the acquisition of an unknown majority stake in Corredor Logística e Infraestrutura S.A. from IG4 Private Equity Fund II, managed by IG4 Capital Investimentos Ltda., Macquarie Infrastructure Partners V, L.P., managed by Macquarie Asset Management Pty Limited and Macquarie Infrastructure Partners Inc.	CI
09-27	Abu Dhabi Developmental to Buy Remaining AD Ports Interest Under Compulsory Squeeze-out	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,217	32,461	25,897	24,269	31,341	-	-
Change	-	11.1%	-20.22%	-6.29%	29.14%	-	-
Enterprise Value (EV) ¹	35,911	44,232	40,906	44,913	48,641	48,434	48,613
Change	-	23.17%	-7.52%	9.8%	8.3%	-0.43%	0.37%
P/E	23x	30.4x	19.6x	14.9x	16.5x	13.9x	11.8x
PBR	1.52x	1.56x	1.1x	0.94x	1.17x	1.07x	0.99x
PEG	-	-1.9x	0.8x	0.6x	1x	0.8x	0.7x
Capitalization / Revenue	5.31x	2.78x	1.5x	1.17x	1.38x	1.29x	1.17x
EV / Revenue	6.53x	3.79x	2.37x	2.16x	2.15x	1.99x	1.81x
EV / EBITDA	16.5x	16.6x	9.07x	8.87x	8.28x	7.59x	6.79x
EV / EBIT	22.9x	27.3x	14.8x	14.4x	13x	11.4x	10x
EV / FCF	-10x	-8.17x	-23.8x	381x	-14.2x	39.9x	22.7x
FCF Yield	-9.95%	-12.2%	-4.21%	0.26%	-7.05%	2.51%	4.41%
Dividend per Share ²	-	-	-	-	-	0.1858	0.2705
Rate of return	-	-	-	-	-	3.02%	4.39%
EPS ²	0.25	0.21	0.26	0.32	0.3742	0.4419	0.5203
Distribution rate	-	-	-	-	-	42%	52%
Net sales ¹	5,498	11,679	17,286	20,756	22,675	24,284	26,794
EBITDA ¹	2,175	2,668	4,509	5,065	5,874	6,381	7,155
EBIT ¹	1,565	1,620	2,761	3,125	3,731	4,265	4,858
Net income ¹	1,248	1,089	1,330	1,583	1,910	2,213	2,610
Net Debt ¹	6,694	11,771	15,009	20,644	17,300	17,092	17,272
Reference price ²	5.740	6.380	5.090	4.770	6.160	6.160	6.160
Nbr of stocks (in thousands)	5,090,000	5,087,893	5,087,893	5,087,893	5,087,892	-	-
Announcement Date	3/16/23	2/14/24	2/14/25	2/13/26	-	-	-

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.($)
ABU DHABI PORTS COMPANY	16.46x	2.15x	8.28x	-.--%	8.53B
AP MOLLER MAERSK	6.77x	0.68x	3.18x	5.6%	48.97B
COSCO SHIPPING HOLDINGS CO., LTD.	6.83x	0.69x	2.87x	7.71%	39.31B
HAPAG-LLOYD AG	26.47x	1.31x	6.99x	2.06%	26.2B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	7.85x	3.62x	6.54x	5.15%	21.49B
NIPPON YUSEN KABUSHIKI KAISHA	11.18x	1.48x	10.8x	3.97%	19.34B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.27x	1.22x	3.48x	7.47%	18.01B
MITSUI O.S.K. LINES, LTD.	8.43x	2.15x	13.9x	2.68%	16.74B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.81x	4.12x	10x	7.26%	16.67B
HMM CO.,LTD	9.67x	0.98x	3.95x	3.02%	16.51B
Average	11.17x	1.84x	7.00x	4.49%	23.18B
Weighted average by Cap.	10.48x	1.56x	6.04x	5.04%