Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON
  1. Homepage
  2. Equities
  3. Denmark
  4. Nasdaq Copenhagen
  5. A.P. Møller - Mærsk A/S
  6. Financials
    MAERSK B   DK0010244508

A.P. MØLLER - MÆRSK A/S

(MAERSK B)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization1 25 24428 03341 98551 766--
Entreprise Value (EV)2 33 98539 69551 21756 03156 41755 129
P/E ratio 8,25x-360x15,5x4,86x9,56x12,1x
Yield 1,83%1,53%2,45%7,00%4,64%3,09%
Capitalization / Revenue 0,65x0,72x1,06x0,98x1,08x1,09x
EV / Revenue 0,87x1,02x1,29x1,06x1,18x1,17x
EV / EBITDA 8,93x6,95x6,23x3,29x4,82x5,68x
Price to Book 0,80x1,08x1,48x1,42x1,32x1,25x
Nbr of stocks (in thousands) 20 75620 09819 41119 008--
Reference price (USD) 1 2551 4412 2472 7802 7802 780
Announcement Date 02/21/201902/20/202002/10/2021---
1 DKK in Million
2 USD in Million
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales1 39 01938 89039 74052 61947 98347 286
EBITDA1 3 8065 7128 22617 04011 6999 714
Operating profit (EBIT)1 6271 7254 18612 9267 1795 200
Operating Margin 1,61%4,44%10,5%24,6%15,0%11,0%
Pre-Tax Profit (EBT)1 2389673 30712 6036 3764 451
Net income1 3 169-84,02 85011 1295 1793 826
Net margin 8,12%-0,22%7,17%21,1%10,8%8,09%
EPS2 152-4,00145572291231
Dividend per Share2 23,022,055,019512986,0
Announcement Date 02/21/201902/20/202002/10/2021---
1 USD in Million
2 USD
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4
Net sales1 9 91711 25512 43913 90613 61812 642
EBITDA1 2 2972 7114 0394 8504 2782 938
Operating profit (EBIT)1 1 2891 5943 0973 6473 2781 885
Operating Margin 13,0%14,2%24,9%26,2%24,1%14,9%
Pre-Tax Profit (EBT)1 1 1291 3222 8673 4653 0311 924
Net income1 9271 2992 6973 2582 6771 054
Net margin 9,35%11,5%21,7%23,4%19,7%8,34%
EPS2 48,066,013917415583,0
Dividend per Share ------
Announcement Date 11/18/202002/10/202105/05/2021---
1 USD in Million
2 USD
Previous periodNext period
Balance Sheet Analysis
Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt1 8 74111 6629 2324 2654 6513 363
Net Cash position1 ------
Leverage (Debt / EBITDA) 2,30x2,04x1,12x0,25x0,40x0,35x
Free Cash Flow1 2 2465 0456 80410 3576 1804 692
ROE (Net Profit / Equities) 0,53%1,67%9,84%31,9%15,8%10,0%
Shareholders' equity1 596 360-5 03928 96334 91132 70338 083
ROA (Net Profit / Asset) 0,28%0,90%5,11%19,0%8,68%4,60%
Assets1 1 130 574-9 29855 76258 51859 63683 204
Book Value Per Share2 1 5651 3381 5211 9602 1052 229
Cash Flow per Share2 155288399758544492
Capex1 2 8762 0351 3223 9613 6643 374
Capex / Sales 7,37%5,23%3,33%7,53%7,64%7,14%
Announcement Date 02/21/201902/20/202002/10/2021---
1 USD in Million
2 USD
Key data
Capitalization (DKK) 324 319 450 185
Capitalization (USD) 51 706 870 110
Net sales (USD) 39 740 000 000
Number of employees 83 624
Sales / Employee (USD) 475 222
Free-Float 41,0%
Free-Float capitalization (DKK) 132 952 576 654
Free-Float capitalization (USD) 21 196 883 529
Avg. Exchange 20 sessions (USD) 515 290 464
Average Daily Capital Traded 0,16%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA