DSV A/S (DSV)

Basic

  • Market Cap

    DKK 221.36B

  • EV

    DKK 253.11B

  • Shares Out

    209.82M

  • Revenue

    DKK 165.49B

  • Employees

    75,188

Margins

  • Gross

    27.21%

  • EBITDA

    11.99%

  • Operating

    11.17%

  • Pre-Tax

    10.55%

  • Net

    7.96%

  • FCF

    11.84%

Returns (5Yr Avg)

  • ROA

    7.74%

  • ROE

    18.03%

  • ROCE

    18.71%

  • ROIC

    11.08%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    DKK 1,399.65

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    DKK 765.56

  • Earnings (Dil)

    DKK 60.35

  • FCF

    DKK 89.81

  • Book Value

    DKK 332.06

Growth (CAGR)

  • Rev 3Yr

    13.12%

  • Rev 5Yr

    16.5%

  • Rev 10Yr

    13.84%

  • Dil EPS 3Yr

    58.95%

  • Dil EPS 5Yr

    24.12%

  • Dil EPS 10Yr

    21.24%

  • Rev Fwd 2Yr

    -19.65%

  • EBITDA Fwd 2Yr

    -13.51%

  • EPS Fwd 2Yr

    -13.35%

  • EPS LT Growth Est

    14%

Dividends

  • Yield

    —

  • Payout

    10.67%

  • DPS

    DKK 6.5

  • DPS Growth 3Yr

    37.51%

  • DPS Growth 5Yr

    26.58%

  • DPS Growth 10Yr

    17.92%

  • DPS Growth Fwd 2Yr

    4.96%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

79,053.0

94,701.0

115,932.0

182,306.0

235,665.0

165,488.0

Total Revenues % Chg.

5.5%

19.8%

22.4%

57.3%

29.3%

-32.7%

Cost of Goods Sold, Total

61,564.0

70,947.0

87,398.0

144,691.0

183,516.0

120,461.0

Gross Profit

17,489.0

23,754.0

28,534.0

37,615.0

52,149.0

45,027.0

Selling General & Admin Expenses, Total

11,301.0

13,484.0

14,991.0

17,215.0

21,893.0

21,246.0

Depreciation & Amortization

762.0

3,638.0

4,039.0

4,194.0

5,071.0

5,289.0

Other Operating Expenses, Total

12,063.0

17,122.0

19,030.0

21,409.0

26,964.0

26,535.0

Operating Income

5,426.0

6,632.0

9,504.0

16,206.0

25,185.0

18,492.0

Interest Expense, Total

-355.0

-779.0

-912.0

-903.0

-1,360.0

-1,406.0

Interest And Investment Income

68.0

129.0

248.0

202.0

323.0

323.0

Net Interest Expenses

-287.0

-650.0

-664.0

-701.0

-1,037.0

-1,083.0

Income (Loss) On Equity Invest.

2.0

2.0

6.0

4.0

7.0

7.0

Currency Exchange Gains (Loss)

60.0

-188.0

-1,055.0

-53.0

276.0

137.0

Other Non Operating Income (Expenses)

—

—

—

-74.0

-93.0

-93.0

EBT, Excl. Unusual Items

5,201.0

5,796.0

7,791.0

15,382.0

24,338.0

17,460.0

Restructuring Charges

—

-696.0

-2,161.0

-392.0

-1,117.0

-1,117.0

Merger & Related Restructuring Charges

—

-104.0

-3.0

-86.0

—

1,117.0

EBT, Incl. Unusual Items

5,201.0

4,996.0

5,627.0

14,904.0

23,221.0

17,460.0

Income Tax Expense

1,213.0

1,290.0

1,369.0

3,650.0

5,550.0

4,201.0

Earnings From Continuing Operations

3,988.0

3,706.0

4,258.0

11,254.0

17,671.0

13,259.0

Minority Interest

12.0

-6.0

-8.0

-49.0

-103.0

-85.0

Net Income

4,000.0

3,700.0

4,250.0

11,205.0

17,568.0

13,174.0

Net Income to Common Incl Extra Items

4,000.0

3,700.0

4,250.0

11,205.0

17,568.0

13,174.0

Net Income to Common Excl. Extra Items

4,000.0

3,700.0

4,250.0

11,205.0

17,568.0

13,174.0

Total Shares Outstanding

178.0

228.9

226.1

234.2

216.9

211.3

Weighted Avg. Shares Outstanding

182.1

198.3

227.2

227.5

227.3

216.2

Weighted Avg. Shares Outstanding Dil

185.3

201.4

231.6

232.6

230.5

218.2

EPS

22.0

18.7

18.7

49.3

77.3

60.9

EPS Diluted

21.6

18.4

18.4

48.2

76.2

60.4

EBITDA

5,902.0

7,216.0

10,221.0

17,037.0

26,310.0

19,835.0