Valuation AP Moller Maersk

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 11:20:00 2025-06-20 am EDT			5-day change	1st Jan Change
11,785.00 ^DKK	-1.34%		-6.69%	-1.01%

08:43am	Maersk continues to sail through Strait of Hormuz, company says	RE
Jun. 20	Shipping Giant Mærsk Pauses Vessels Calls in Port of Haifa, Israel	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	41,933	64,204	39,245	28,585	25,593	27,513	-	-
Change	-	53.11%	-38.87%	-27.16%	-10.47%	7.5%	-	-
Enterprise Value (EV) ¹	51,165	62,674	26,613	23,927	18,220	25,190	29,366	31,636
Change	-	22.49%	-57.54%	-10.09%	-23.85%	38.25%	16.58%	7.73%
P/E ratio	15.5x	3.81x	1.41x	7.93x	4.28x	25.1x	169x	18.8x
PBR	1.48x	1.5x	0.64x	0.56x	0.46x	0.5x	0.51x	0.52x
PEG	-	0x	0x	-0.1x	0.1x	-0.3x	-2x	0x
Capitalization / Revenue	1.06x	1.04x	0.48x	0.56x	0.46x	0.55x	0.56x	0.54x
EV / Revenue	1.29x	1.01x	0.33x	0.47x	0.33x	0.5x	0.6x	0.62x
EV / EBITDA	6.22x	2.61x	0.72x	2.49x	1.5x	3.44x	4.73x	4.55x
EV / EBIT	12.2x	3.19x	0.86x	6.08x	2.8x	14.1x	25x	24.8x
EV / FCF	7.52x	3.29x	0.88x	3.99x	2.53x	160x	-18.7x	-19.6x
FCF Yield	13.3%	30.4%	114%	25.1%	39.6%	0.62%	-5.36%	-5.11%
Dividend per Share ²	55	381	623	74	155	34.97	26.75	51.66
Rate of return	2.45%	10.7%	27.8%	4.11%	9.36%	1.92%	1.47%	2.84%
EPS ²	145	938	1,595	227	387	72.67	10.76	96.76
Distribution rate	37.9%	40.6%	39.1%	32.6%	40.1%	48.1%	249%	53.4%
Net sales ¹	39,740	61,787	81,529	51,065	55,482	49,916	48,882	50,716
EBITDA ¹	8,226	24,036	36,813	9,591	12,128	7,319	6,207	6,961
EBIT ¹	4,186	19,674	30,860	3,934	6,499	1,792	1,173	1,274
Net income ¹	2,850	17,942	29,198	3,822	6,109	996.6	21.63	1,426
Net Debt ¹	9,232	-1,530	-12,632	-4,658	-7,373	-2,323	1,853	4,124
Reference price ²	2,244.85	3,571.24	2,244.26	1,800.33	1,656.81	1,820.58	1,820.58	1,820.58
Nbr of stocks (in thousands)	19,408	18,715	17,649	16,007	15,746	15,281	-	-
Announcement Date	2/10/21	2/9/22	2/8/23	2/8/24	2/6/25	-	-	-

¹USD in Million²USD

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.($)
AP MOLLER MAERSK	25.05x	0.5x	3.44x	1.92%	27.51B
COSCO SHIPPING HOLDINGS CO., LTD.	7.51x	0.62x	2.79x	7.01%	33.47B
HAPAG-LLOYD AG	22.77x	1.41x	8.23x	2.17%	27.5B
HMM CO.,LTD	11.47x	1.16x	4.28x	2.6%	17.19B
NIPPON YUSEN KABUSHIKI KAISHA	8.26x	1.24x	8.91x	4.75%	14.9B
MITSUI O.S.K. LINES, LTD.	4.23x	1.68x	11.22x	7.16%	11.33B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	7.52x	0.37x	1.55x	6.02%	11.22B
WAN HAI LINES LTD.	9.74x	-	-	2.23%	9.46B
ADNOC LOGISTICS & SERVICES PLC	10.89x	2.38x	7.98x	3.25%	8.92B
KAWASAKI KISEN KAISHA, LTD.	4.36x	1.34x	8.82x	4.94%	8.76B
Average	11.18x	1.19x	6.36x	4.21%	17.03B
Weighted average by Cap.	13.20x	1.04x	5.68x	4.14%