A.P. Møller - Mærsk A/S (MAERSK B)

Basic

  • Market Cap

    DKK 167.5B

  • EV

    DKK 229.35B

  • Shares Out

    15.77M

  • Revenue

    $51.07B

  • Employees

    100,000

Margins

  • Gross

    18.88%

  • EBITDA

    12.51%

  • Operating

    6.66%

  • Pre-Tax

    8.54%

  • Net

    7.48%

  • FCF

    11.74%

Returns (5Yr Avg)

  • ROA

    10.08%

  • ROE

    23.08%

  • ROCE

    19.29%

  • ROIC

    19.02%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    DKK 1,818.08

  • P/E

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    $6,701M

  • Net Debt

    $8,113M

  • Debt/Equity

    0.27

  • EBIT/Interest

    4.29

Growth (CAGR)

  • Rev 3Yr

    8.72%

  • Rev 5Yr

    5.39%

  • Rev 10Yr

    0.75%

  • Dil EPS 3Yr

    16.1%

  • Dil EPS 5Yr

    49.53%

  • Dil EPS 10Yr

    4.95%

  • Rev Fwd 2Yr

    -1.99%

  • EBITDA Fwd 2Yr

    -19.67%

  • EPS Fwd 2Yr

    -85.27%

  • EPS LT Growth Est

    15%

Dividends

  • Yield

  • Payout

    33.66%

  • DPS

    $76.37

  • DPS Growth 3Yr

    11.56%

  • DPS Growth 5Yr

    27.13%

  • DPS Growth 10Yr

    3.92%

  • DPS Growth Fwd 2Yr

    -44.41%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

Total Revenues

38,890

39,740

61,787

81,529

51,065

Total Revenues % Chg.

-1%

2.2%

55.5%

32%

-37.4%

Cost of Goods Sold, Total

33,038

31,684

37,735

44,803

41,426

Gross Profit

5,852

8,056

24,052

36,726

9,639

Exploration / Drilling Costs, Total

Depreciation & Amortization

4,223

4,440

4,582

5,960

6,238

Other Operating Expenses, Total

4,223

4,440

4,582

5,960

6,238

Operating Income

1,629

3,616

19,470

30,766

3,401

Interest Expense, Total

-919

-732

-900

-995

-792

Interest And Investment Income

104

64

53

436

1,247

Net Interest Expenses

-815

-668

-847

-559

455

Income (Loss) On Equity Invest.

229

299

486

132

435

Currency Exchange Gains (Loss)

105

-41

-153

-266

-33

Other Non Operating Income (Expenses)

-84

153

87

362

50

EBT, Excl. Unusual Items

1,064

3,359

19,043

30,435

4,308

Restructuring Charges

-92

-120

-1

-43

-148

Merger & Related Restructuring Charges

-12

-36

Impairment of Goodwill

-35

Gain (Loss) On Sale Of Investments

Gain (Loss) On Sale Of Assets

71

202

96

101

523

Asset Writedown

-29

-101

-362

-226

-377

Other Unusual Items

-12

-33

-34

56

EBT, Incl. Unusual Items

967

3,307

18,730

30,231

4,362

Income Tax Expense

458

407

697

910

454

Earnings From Continuing Operations

509

2,900

18,033

29,321

3,908

Earnings Of Discontinued Operations

-553

Minority Interest

-40

-50

-91

-123

-86

Net Income

-84

2,850

17,942

29,198

3,822

Net Income to Common Incl Extra Items

-84

2,850

17,942

29,198

3,822

Net Income to Common Excl. Extra Items

469

2,850

17,942

29,198

3,822

Total Shares Outstanding

20.1

19.4

18.7

17.6

16

Weighted Avg. Shares Outstanding

20.5

19.6

19.1

18.3

16.8

Weighted Avg. Shares Outstanding Dil

20.5

19.7

19.1

18.3

16.9

EPS

-4.1

145.2

940.8

1,599.9

226.9

EPS Diluted

-4.1

145

938

1,595

226.9

EBITDA

4,456

6,580

22,084

33,648

6,389