Valuation Aramex

Stocks

Market Closed - Dubai FM 06:55:01 2026-09-02 EDT			5-day change	1st Jan Change
1.680 ^AED	0.00%		-1.75%	-25.99%

08-18	AlphaMena Boosts Aramex's PT, Affirms Sell Rating	MT
08-14	FAB Securities Cuts Aramex's PT, Reiterates Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,003	5,154	3,353	3,221	3,324	2,460	-	-
Change	-	-14.15%	-34.94%	-3.93%	3.18%	-25.99%	-	-
Enterprise Value (EV) ¹	6,544	6,590	4,853	4,582	4,699	3,867	3,693	3,420
Change	-	0.7%	-26.36%	-5.58%	2.55%	-17.71%	-4.48%	-7.4%
P/E	27.3x	31.2x	26x	22.7x	162x	19x	33.6x	22.4x
PBR	2.25x	2.05x	1.36x	1.28x	1.3x	0.92x	-	-
PEG	-	-1.3x	-1.2x	2.2x	-1.9x	0x	-0.8x	0.4x
Capitalization / Revenue	0.99x	0.87x	0.59x	0.51x	0.52x	0.35x	0.37x	0.36x
EV / Revenue	1.08x	1.11x	0.85x	0.72x	0.74x	0.54x	0.56x	0.5x
EV / EBITDA	9.67x	10.7x	7.71x	7.05x	7.65x	5.37x	6.19x	4.86x
EV / EBIT	21.3x	26.9x	18.2x	15.4x	19.8x	13.5x	14.2x	10.8x
EV / FCF	34.7x	13.5x	12.8x	9.34x	11.7x	22.3x	13.5x	8.32x
FCF Yield	2.88%	7.39%	7.83%	10.7%	8.55%	4.48%	7.42%	12%
Dividend per Share ²	0.13	0.13	-	-	-	-	-	-
Rate of return	3.17%	3.69%	-	-	-	-	-	-
EPS ²	0.15	0.113	0.088	0.097	0.014	0.0885	0.05	0.075
Distribution rate	86.7%	115%	-	-	-	-	-	-
Net sales ¹	6,069	5,926	5,694	6,324	6,360	7,122	6,617	6,880
EBITDA ¹	676.6	616	629.7	650.3	614	720.5	596.8	704.4
EBIT ¹	306.7	245.3	266.7	296.7	237.7	286	259.7	316.8
Net income ¹	225.4	165.4	129.3	141.8	20.58	132.5	8.4	45.8
Net Debt ¹	541.3	1,436	1,500	1,361	1,375	1,407	1,234	960.4
Reference price ²	4.100	3.520	2.290	2.200	2.270	1.680	1.680	1.680
Nbr of stocks (in thousands)	1,464,100	1,464,100	1,464,100	1,464,100	1,464,100	1,464,100	-	-
Announcement Date	2/10/22	2/9/23	2/8/24	2/11/25	2/10/26	-	-	-

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.($)
ARAMEX	16.8x	0.55x	5.14x	-.--%	670M
DSV A/S	31.44x	1.31x	11.17x	0.53%	49.09B
KUEHNE UND NAGEL INTERNATIONAL AG	24.06x	1.13x	11.92x	3.19%	31.2B
HYUNDAI GLOVIS CO., LTD.	9.41x	0.42x	4.57x	2.98%	11.45B
NIPPON EXPRESS HOLDINGS, INC.	19.27x	0.75x	6.66x	1.73%	8.78B
LOGISTA HOLDINGS	17.23x	1.16x	4.33x	5.83%	5.51B
MITSUBISHI LOGISTICS CORPORATION	20.31x	2.19x	16.97x	2.77%	3.26B
KAMIGUMI CO., LTD.	16.6x	1.6x	9.46x	4.31%	3.02B
SEINO HOLDINGS CO., LTD.	16.04x	0.56x	6.52x	3.77%	2.86B
Average	19.02x	1.07x	8.53x	2.79%	12.87B
Weighted average by Cap.	24.51x	1.14x	10.02x	2.07%