Log in
E-mail
Password
Show 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 98555 309--
Entreprise Value (EV)2 33 98539 69551 21753 49849 40346 882
P/E ratio 8,25x-360x15,5x3,33x3,42x6,67x
Yield 1,83%1,53%2,45%12,3%11,2%5,64%
Capitalization / Revenue 0,65x0,72x1,06x0,92x0,90x1,02x
EV / Revenue 0,87x1,02x1,29x0,89x0,80x0,86x
EV / EBITDA 8,93x6,95x6,23x2,31x2,21x3,55x
Price to Book 0,80x1,08x1,48x1,35x1,09x1,02x
Nbr of stocks (in thousands) 20 75620 09819 41118 769--
Reference price (USD) 1 2551 4412 2473 0503 0503 050
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 74060 36861 45754 277
EBITDA1 3 8065 7128 22623 20022 32813 188
Operating profit (EBIT)1 6271 7254 18618 94516 6328 058
Operating Margin 1,61%4,44%10,5%31,4%27,1%14,8%
Pre-Tax Profit (EBT)1 2389673 30718 31617 8279 757
Net income1 3 169-84,02 85017 43516 2687 731
Net margin 8,12%-0,22%7,17%28,9%26,5%14,2%
EPS2 152-4,00145915893457
Dividend per Share2 23,022,055,0375340172
Announcement Date 02/21/201902/20/202002/10/2021---
1 USD in Million
2 USD
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1 2022 Q2
Net sales1 12 43914 23016 61217 45816 63316 672
EBITDA1 4 0395 0646 9436 9676 4605 795
Operating profit (EBIT)1 3 0974 0845 8595 9305 8915 387
Operating Margin 24,9%28,7%35,3%34,0%35,4%32,3%
Pre-Tax Profit (EBT)1 2 8673 8985 6746 2525 2474 553
Net income1 2 6973 7135 4385 4855 7215 445
Net margin 21,7%26,1%32,7%31,4%34,4%32,7%
EPS2 139193287293291267
Dividend per Share ------
Announcement Date 05/05/202108/06/202111/02/2021---
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 232---
Net Cash position1 ---1 8115 9068 427
Leverage (Debt / EBITDA) 2,30x2,04x1,12x-0,08x-0,26x-0,64x
Free Cash Flow1 2 2465 0456 80416 69213 1557 072
ROE (Net Profit / Equities) 0,53%1,67%9,84%46,1%34,3%14,8%
Shareholders' equity1 596 360-5 03928 96337 80947 44252 227
ROA (Net Profit / Asset) 0,28%0,90%5,11%25,1%21,2%6,69%
Assets1 1 130 574-9 29855 76269 49376 709115 483
Book Value Per Share2 1 5651 3381 5212 2622 8102 998
Cash Flow per Share2 1552883991 0391 050608
Capex1 2 8762 0351 3223 4244 4124 061
Capex / Sales 7,37%5,23%3,33%5,67%7,18%7,48%
Announcement Date 02/21/201902/20/202002/10/2021---
1 USD in Million
2 USD
Key data
Capitalization (DKK) 363 399 527 490
Capitalization (USD) 55 205 574 569
Net sales (USD) 39 740 000 000
Number of employees 83 624
Sales / Employee (USD) 475 222
Free-Float 42,2%
Free-Float capitalization (DKK) 153 326 874 166
Free-Float capitalization (USD) 23 292 540 427
Avg. Exchange 20 sessions (USD) 582 521 556
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