Valuation Aramex

Stocks

Market Closed - Dubai FM 08:55:02 29/09/26 pm AEST			5-day change	1st Jan Change
1.700 ^AED	-0.58%		-0.58%	-25.11%

10/09	Aramex Names Chief Commercial Officer	MT
10/09	Aramex Announces Appointment of Faysal El Hajjami to Chief Commercial Officer	CI

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	2,489	-	-
Change	-	-14.15%	-34.94%	-3.93%	3.18%	-25.11%	-	-
Enterprise Value (EV) ¹	6,544	6,590	4,853	4,582	4,699	3,896	3,723	3,449
Change	-	0.7%	-26.36%	-5.58%	2.55%	-17.09%	-4.45%	-7.34%
P/E	27.3x	31.2x	26x	22.7x	162x	19.2x	34x	22.7x
PBR	2.25x	2.05x	1.36x	1.28x	1.3x	0.93x	-	-
PEG	-	-1.3x	-1.2x	2.2x	-1.9x	0x	-0.8x	0.5x
Capitalization / Revenue	0.99x	0.87x	0.59x	0.51x	0.52x	0.35x	0.38x	0.36x
EV / Revenue	1.08x	1.11x	0.85x	0.72x	0.74x	0.55x	0.56x	0.5x
EV / EBITDA	9.67x	10.7x	7.71x	7.05x	7.65x	5.41x	6.24x	4.9x
EV / EBIT	21.3x	26.9x	18.2x	15.4x	19.8x	13.6x	14.3x	10.9x
EV / FCF	34.7x	13.5x	12.8x	9.34x	11.7x	22.5x	13.6x	8.39x
FCF Yield	2.88%	7.39%	7.83%	10.7%	8.55%	4.45%	7.36%	11.9%
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	1.700	1.700	1.700
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	10/2/22	9/2/23	8/2/24	11/2/25	10/2/26	-	-	-

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	19.32x	0.55x	5.43x	-.--%	682M
DSV A/S	28.78x	1.21x	10.32x	0.59%	43.22B
KUEHNE UND NAGEL INTERNATIONAL AG	25.29x	1.19x	12.53x	3.02%	32.27B
HYUNDAI GLOVIS CO., LTD.	8.95x	0.39x	4.32x	3.14%	10.97B
NIPPON EXPRESS HOLDINGS, INC.	18.55x	0.74x	6.49x	1.75%	8.78B
LOGISTA HOLDINGS	17.13x	1.15x	4.28x	5.86%	5.37B
MITSUBISHI LOGISTICS CORPORATION	20.18x	2.2x	17.15x	2.74%	3.35B
KAMIGUMI CO., LTD.	16.61x	1.6x	9.46x	4.31%	3.07B
SEINO HOLDINGS CO., LTD.	15.42x	0.54x	6.23x	3.9%	2.82B
Average	18.91x	1.06x	8.47x	2.81%	12.28B
Weighted average by Cap.	23.42x	1.10x	9.82x	2.15%