Valuation ADNOC Logistics & Services plc

Stocks

Market Closed - Abu Dhabi Securities Exchange 06:58:51 2026-08-17 EDT			5-day change	1st Jan Change
6.640 ^AED	+2.63%		+7.79%	+12.16%

08-14	FAB Revises Adnoc Logistics & Services Price Target After 'Strong' Q2 Performance	MT
08-13	ADNOC Logistics & Services plc, Q2 2026 Earnings Call, Aug 11, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,714	10,938	11,915	13,370	-	-
Change	-	41.78%	8.94%	12.21%	-	-
Enterprise Value (EV) ¹	7,788	11,478	12,609	14,912	15,345	15,624
Change	-	47.38%	9.86%	18.26%	2.91%	1.82%
P/E	13x	14.8x	14.7x	10.7x	13.2x	12.6x
PBR	1.75x	2.23x	1.71x	2.33x	2.05x	1.7x
PEG	-	0.6x	1.47x	0.2x	-0.7x	2.68x
Capitalization / Revenue	2.8x	3.08x	2.38x	2.11x	2.7x	2.6x
EV / Revenue	2.83x	3.23x	2.51x	2.36x	3.09x	3.04x
EV / EBITDA	8.89x	9.99x	8.32x	5.92x	9.36x	8.89x
EV / EBIT	12.7x	13.8x	12.9x	7.57x	13.8x	13.3x
EV / FCF	160x	44.5x	47.7x	19.9x	47.5x	52.3x
FCF Yield	0.62%	2.25%	2.1%	5.03%	2.11%	1.91%
Dividend per Share ³	0.0965	0.1356	0.1613	0.1767	0.1802	0.186
Rate of return	2.52%	2.5%	2.72%	2.66%	2.71%	2.8%
EPS ³	0.2938	0.3673	0.4041	0.6205	0.5038	0.5274
Distribution rate	32.8%	36.9%	39.9%	28.5%	35.8%	35.3%
Net sales ¹	2,755	3,549	5,016	6,332	4,961	5,140
EBITDA ¹	876.3	1,149	1,515	2,519	1,640	1,758
EBIT ¹	613.7	831.5	981.2	1,970	1,113	1,177
Net income ¹	620.2	756.2	863	1,240	995.5	1,098
Net Debt ¹	73.84	540.4	694	1,542	1,975	2,254
Reference price ³	3.830	5.430	5.920	6.640	6.640	6.640
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

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	10.43x	2.3x	5.78x	2.73%	13.03B
AP MOLLER MAERSK	9.74x	0.73x	3.56x	3.2%	45.02B
COSCO SHIPPING HOLDINGS CO., LTD.	9.21x	0.58x	2.36x	5.16%	33.58B
HAPAG-LLOYD AG	40.27x	1.33x	8.79x	1.57%	26.94B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	11.63x	4.39x	8.15x	3.85%	20.41B
NIPPON YUSEN KABUSHIKI KAISHA	11.01x	1.46x	11.16x	4.12%	16.23B
HMM CO.,LTD	11.32x	0.83x	3.67x	2.94%	14.18B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.53x	3.73x	10.26x	6.47%	14.09B
MITSUI O.S.K. LINES, LTD.	9.72x	2.1x	14.33x	3.17%	13.97B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	10.78x	0.73x	3.96x	4.6%	12.46B
Average	13.66x	1.82x	7.20x	3.78%	20.99B
Weighted average by Cap.	14.25x	1.59x	6.41x	3.69%