External broker reports(aggregated public sources), International Securities

International Securities

External broker reports(aggregated public sources)

International Securities’ equity research analysis and advisory have been a vital source of market intelligence for our distinguished clients over the years. The equity research team’s main objective is to cover listed equities and to provide thoughtful, insightful, differentiated and timely research that can help clients make informed decisions. Content available is external broker reports authored by a third party outside the Smartkarma network and has been aggregated by an online aggregator through publicly available sources and is displayed by Smartkarma in this format for user's convenience and general informational purposes only. Content does not constitute investment or financial advice and Smartkarma makes no representation or warranty regarding its accuracy or contents. Original third party author retains all copyright and other proprietary rights in the content. Access or use of third party links not controlled by Smartkarma are at the user's own risk.

Equity Bottom-Up

ADNOC Logistics & Services / Equity Bottom-Up

<ul><li>ADNOC Logistics &amp; Services reported 1Q25 attributable profit of USD181mn, down 7% YoY (+0% QoQ), below our estimates</li><li>The results include the consolidation of Navig8, effective from January 2025</li><li>On YoY basis, revenue jumped 41%, led by consolidation of Navig8 but attributable profits came in lower owing to softer commercial shipping rates</li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

ADNOC Logistics &amp; Services reported 1Q25 attributable profit of USD181mn, down 7% YoY (+0% QoQ), below our estimatesThe results include the consolidation of Navig8, effective from January 2025On YoY basis, revenue jumped 41%, led by consolidation of Navig8 but attributable profits came in lower owing to softer commercial shipping ratesContent is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

ADNOCLS: 1Q25 Attributable Profit Down 7% YoY (+0% QoQ) To USD181mn; Below Estimates

<ul><li>ADNOC Logistics &amp; Services reported 4Q24 profit of USD180mn, up 9% YoY (+3% QoQ) taking FY24 profits to USD756mn, up 22% YoY.</li><li>The result was in line with our estimates. The management recommended 2H24 dividend of AED0.068/share. </li><li>In 4Q24, higher profits YOY were led by higher contribution from EPC contract which compensated the impact from softer shipping rates towards the end of the year. </li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

ADNOC Logistics &amp; Services reported 4Q24 profit of USD180mn, up 9% YoY (+3% QoQ) taking FY24 profits to USD756mn, up 22% YoY.The result was in line with our estimates. The management recommended 2H24 dividend of AED0.068/share. In 4Q24, higher profits YOY were led by higher contribution from EPC contract which compensated the impact from softer shipping rates towards the end of the year. Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

ADNOCL&S 4Q24 (+3% QoQ): To USD180mn; 2H24 DPS AED0.068, in Line with Estimate

<ul><li>ADNOC Logistics &amp; Services reported 3Q24 profit of USD175mn, up 18% YoY (-16% QoQ), below our estimates as the gross margins came in lower than our estimate owing to 30% QoQ lower EBITDA from shipping business</li><li>On YoY, higher profits were led by higher rates and improved utilization in integrated logistics segment as well as continued contribution from the USD975mn EPC contract for G-Island</li><li>Shipping segment benefited YoY from strong charter rates as well as contribution from four new VLCCs acquired in 2023</li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

ADNOC Logistics &amp; Services reported 3Q24 profit of USD175mn, up 18% YoY (-16% QoQ), below our estimates as the gross margins came in lower than our estimate owing to 30% QoQ lower EBITDA from shipping businessOn YoY, higher profits were led by higher rates and improved utilization in integrated logistics segment as well as continued contribution from the USD975mn EPC contract for G-IslandShipping segment benefited YoY from strong charter rates as well as contribution from four new VLCCs acquired in 2023Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Adnoc L&S - 3Q24 Earnings up 18% YoY (-16% QoQ) To USD175mn, Below Estimates

<ul><li>We revise our FV on ADNOC Logistics &amp; Services to AED6.10/sh. as we roll forward our estimates and incorporate acquisition of Navig8 as well as recently announced planned addition of 8 LNG carriers, 4 VLACs and 9 VLECs.</li><li>Although we stay convinced on ADNOC L&amp;S’ growth story, we revise our recommendation to Hold following a stellar price performance of 176% since IPO and 45% Ytd.</li><li>However, we flag ADNOC L&amp;S as a top candidate to add on dips. </li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

We revise our FV on ADNOC Logistics &amp; Services to AED6.10/sh. as we roll forward our estimates and incorporate acquisition of Navig8 as well as recently announced planned addition of 8 LNG carriers, 4 VLACs and 9 VLECs.Although we stay convinced on ADNOC L&amp;S’ growth story, we revise our recommendation to Hold following a stellar price performance of 176% since IPO and 45% Ytd.However, we flag ADNOC L&amp;S as a top candidate to add on dips. Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

ADNOCL&S:  Rampant Organic and Inorganic Growth to Push Profits Higher

<ul><li>ADNOC Logistics &amp; Services reported 2Q24 profit of USD208mn, up 28% YoY (+7% QoQ), in line with our estimates</li><li>The strong results were backed by higher rates and improved utilization in integrated logistics segment as well as continued contribution from the USD975mn EPC contract for G-Island</li><li>Shipping segment benefited from robust charter rates for tankers and dry bulk while the Marine Services business posted higher volumes</li></ul>Content is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

ADNOC Logistics &amp; Services reported 2Q24 profit of USD208mn, up 28% YoY (+7% QoQ), in line with our estimatesThe strong results were backed by higher rates and improved utilization in integrated logistics segment as well as continued contribution from the USD975mn EPC contract for G-IslandShipping segment benefited from robust charter rates for tankers and dry bulk while the Marine Services business posted higher volumesContent is external broker report sourced from online content aggregator through publicly available sources and is displayed below for general informational purposes only. Refer full disclaimer below.

Adnoc L&S - 2Q24 Earnings up 28% YoY (+7% QoQ) To USD208mn, in Line with Estimates

United Arab Emirates

ADNOC Logistics & Services is an integrated shipping and logistics company. The Company offers shipping, maritime, port, logistics, and oil field services. ADNOC Logistics & Services serves clients worldwide.

ADNOC Logistics & Services ( ADNOCLS EQUITY)

Price Gauge
52-week Range	0.00 - 0.00
Market Cap (USDm)	0.00
P/E	0.00
Dividend (Yield)	0.00

ADNOC Logistics & Services ( ADNOCLS EQUITY)

ADNOCLS: 1Q25 Attributable Profit Down 7% YoY (+0% QoQ) To USD181mn; Below Estimates

On YoY basis, revenue jumped 41%, led by consolidation of Navig8 but attributable profits came in lower owing to softer commercial shipping rates

International Securities

ADNOCL&S 4Q24 (+3% QoQ): To USD180mn; 2H24 DPS AED0.068, in Line with Estimate

ADNOC Logistics & Services reported 4Q24 profit of USD180mn, up 9% YoY (+3% QoQ) taking FY24 profits to USD756mn, up 22% YoY.

International Securities

Adnoc L&S - 3Q24 Earnings up 18% YoY (-16% QoQ) To USD175mn, Below Estimates

ADNOC Logistics & Services reported 3Q24 profit of USD175mn, up 18% YoY (-16% QoQ), below our estimates as the gross margins came in lower than our...

International Securities

ADNOCL&S: Rampant Organic and Inorganic Growth to Push Profits Higher

We expect FY23-FY28 EBITDA and net profit CAGR of 16% and 9%, respectively, taking EBITDA and net profit to USD1.9bn and 976mn in FY28e, respectively.

International Securities

Adnoc L&S - 2Q24 Earnings up 28% YoY (+7% QoQ) To USD208mn, in Line with Estimates

We currently have a FV of AED4.80/sh. on ADNOC L&S. The stock trades at 13.6x FY24 PE and offers 2.9% dividend yield.

International Securities

Price Gauge

52-week Range

Market Cap (USDm)

P/E

Dividend (Yield)