|
Market Closed -
Abu Dhabi Securities Exchange
06:58:40 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 7.450 AED | +0.27% |
|
-0.93% | +25.84% |
| 10-14 | Goldman Sachs Raises Adnoc Logistics & Services PT, Affirms Buy Rating | MT |
| 10-12 | Adnoc Logistics & Services Negotiates HEA Energy Stake Purchase | MT |
Company Valuation: ADNOC Logistics & Services plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 7,714 | 10,938 | 11,915 | 15,001 | - | - |
| Change | - | 41.78% | 8.94% | 25.89% | - | - |
| Enterprise Value (EV) 1 | 7,788 | 11,478 | 12,609 | 17,929 | 17,249 | 17,581 |
| Change | - | 47.38% | 9.86% | 42.19% | -3.79% | 1.92% |
| P/E | 13x | 14.8x | 14.7x | 8.06x | 13.5x | 12.9x |
| PBR | 1.75x | 2.23x | 1.71x | 2.24x | 2.01x | 1.81x |
| PEG | - | 0.6x | 1.47x | 0x | -0.3x | 2.99x |
| Capitalization / Revenue | 2.8x | 3.08x | 2.38x | 2.35x | 2.89x | 2.81x |
| EV / Revenue | 2.83x | 3.23x | 2.51x | 2.81x | 3.32x | 3.29x |
| EV / EBITDA | 8.89x | 9.99x | 8.32x | 7.31x | 9.93x | 9.55x |
| EV / EBIT | 12.7x | 13.8x | 12.9x | 7.87x | 13.8x | 13.7x |
| EV / FCF | 160x | 44.5x | 47.7x | 131x | 59.6x | 71.1x |
| FCF Yield | 0.62% | 2.25% | 2.1% | 0.76% | 1.68% | 1.41% |
| 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% | 2.34% | 2.42% | 2.5% |
| EPS 3 | 0.2938 | 0.3673 | 0.4041 | 0.9246 | 0.5523 | 0.5761 |
| Distribution rate | 32.8% | 36.9% | 39.9% | 18.8% | 32.6% | 32.3% |
| Net sales 1 | 2,755 | 3,549 | 5,016 | 6,388 | 5,197 | 5,339 |
| EBITDA 1 | 876.3 | 1,149 | 1,515 | 2,451 | 1,737 | 1,842 |
| EBIT 1 | 613.7 | 831.5 | 981.2 | 2,278 | 1,252 | 1,282 |
| Net income 1 | 620.2 | 756.2 | 863 | 1,798 | 1,114 | 1,127 |
| Net Debt 1 | 73.84 | 540.4 | 694 | 2,929 | 2,248 | 2,581 |
| Reference price 3 | 3.830 | 5.430 | 5.920 | 7.450 | 7.450 | 7.450 |
| Nbr of stocks (in thousands) | 7,398,499 | 7,398,499 | 7,393,233 | 7,395,847 | - | - |
| Announcement Date | 2/14/24 | 2/12/25 | 2/11/26 | - | - | - |
1AED in Million2USD in Million3AED
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.06x | 2.81x | 7.31x | 2.34% | 15B | |
| 7.81x | 0.73x | 3.51x | 5.02% | 51.54B | |
| 6.59x | 0.61x | 2.51x | 7.99% | 37.11B | |
| 28.07x | 1.33x | 7.03x | 1.87% | 26.71B | |
| 8.96x | 3.92x | 7.31x | 4.39% | 21.95B | |
| 10.88x | 1.44x | 10.5x | 4.19% | 18.55B | |
| 6.07x | 1.2x | 3.37x | 7.66% | 17.72B | |
| 12.84x | 4.31x | 10.82x | 6.39% | 17.11B | |
| 10.73x | 0.98x | 4.06x | 3% | 16.63B | |
| 8.14x | 2.1x | 13.58x | 2.79% | 16B | |
| Average | 10.82x | 1.94x | 7.00x | 4.56% | 23.83B | |
| Weighted average by Cap. | 10.71x | 1.66x | 6.11x | 4.84% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ADNOCLS Stock
- Valuation ADNOC Logistics & Services plc
Select your edition
All financial news and data tailored to specific country editions
