Valuation Aramex

Stocks

Market Closed - Dubai FM Other stock markets 08:01:37 23/07/26 pm AEST			5-day change	1st Jan Change
1.680 ^AED	-2.33%		0.00%	-25.99%

14/07	Aramex, ASX eMobility Deploy New EV Charging Units in Saudi Arabia	MT
11/06	Dutch Supervisory Authority Approves Aramex's Binding Corporate Rules for Controllers	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	2,518	-	-
Change	-	-14.15%	-34.94%	-3.93%	3.18%	-24.23%	-	-
Enterprise Value (EV) ¹	6,544	6,590	4,853	4,582	4,699	3,878	3,797	3,479
Change	-	0.7%	-26.36%	-5.58%	2.55%	-17.48%	-2.09%	-8.37%
P/E	27.3x	31.2x	26x	22.7x	162x	37.4x	34.4x	14.3x
PBR	2.25x	2.05x	1.36x	1.28x	1.3x	0.96x	-	-
PEG	-	-1.3x	-1.2x	2.2x	-1.9x	0x	3.96x	0x
Capitalization / Revenue	0.99x	0.87x	0.59x	0.51x	0.52x	0.4x	0.38x	0.37x
EV / Revenue	1.08x	1.11x	0.85x	0.72x	0.74x	0.61x	0.57x	0.51x
EV / EBITDA	9.67x	10.7x	7.71x	7.05x	7.65x	6.69x	6.36x	4.94x
EV / EBIT	21.3x	26.9x	18.2x	15.4x	19.8x	18.5x	14.6x	11x
EV / FCF	34.7x	13.5x	12.8x	9.34x	11.7x	-89.8x	18.3x	9.06x
FCF Yield	2.88%	7.39%	7.83%	10.7%	8.55%	-1.11%	5.47%	11%
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	0.046	0.05	0.12
Distribution rate	86.7%	115%	-	-	-	-	-	-
Net sales ¹	6,069	5,926	5,694	6,324	6,360	6,375	6,617	6,880
EBITDA ¹	676.6	616	629.7	650.3	614	579.3	596.8	704.4
EBIT ¹	306.7	245.3	266.7	296.7	237.7	209.8	259.7	316.8
Net income ¹	225.4	165.4	129.3	141.8	20.58	29.8	9.57	47
Net Debt ¹	541.3	1,436	1,500	1,361	1,375	1,359	1,278	960.4
Reference price ²	4.100	3.520	2.290	2.200	2.270	1.720	1.720	1.720
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	37.39x	0.61x	6.69x	-.--%	686M
DSV A/S	33.8x	1.42x	11.86x	0.52%	52.26B
KUEHNE UND NAGEL INTERNATIONAL AG	25x	1.16x	12.13x	3.1%	30.37B
HYUNDAI GLOVIS CO., LTD.	8.57x	0.39x	4.08x	3.19%	9.89B
NIPPON EXPRESS HOLDINGS, INC.	22.02x	0.74x	6.76x	1.86%	8.11B
LOGISTA HOLDINGS	16.35x	1.07x	4.01x	6.09%	5.16B
MITSUBISHI LOGISTICS CORPORATION	21.19x	2.26x	17.28x	2.74%	3.37B
KAMIGUMI CO., LTD.	17.39x	1.71x	10.08x	4.08%	3.11B
SANKYU INC.	13.46x	0.81x	7.5x	3.03%	2.83B
Average	21.69x	1.13x	8.93x	2.74%	12.86B
Weighted average by Cap.	26.45x	1.21x	10.53x	1.99%