A.P. Møller - Mærsk A/S (MAERSK B)

Basic

  • Market Cap

    DKK 168.64B

  • EV

    DKK 126.49B

  • Shares Out

    16.13M

  • Revenue

    $57.14B

  • Employees

    103,000

Margins

  • Gross

    21.6%

  • EBITDA

    21.22%

  • Operating

    15.89%

  • Pre-Tax

    17.66%

  • Net

    16.11%

  • FCF

    25.18%

Returns (5Yr Avg)

  • ROA

    9.73%

  • ROE

    23.75%

  • ROCE

    18.64%

  • ROIC

    18.94%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    DKK 1,775.06

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $3,317.3

  • Earnings (Dil)

    $532.96

  • FCF

    $832.47

  • Book Value

    $3,334.12

Growth (CAGR)

  • Rev 3Yr

    14.41%

  • Rev 5Yr

    8.8%

  • Rev 10Yr

    3.45%

  • Dil EPS 3Yr

    111.53%

  • Dil EPS 5Yr

    82.88%

  • Dil EPS 10Yr

    14.49%

  • Rev Fwd 2Yr

    -24.28%

  • EBITDA Fwd 2Yr

    -60.56%

  • EPS Fwd 2Yr

    -85.68%

  • EPS LT Growth Est

    15%

Dividends

  • Yield

    —

  • Payout

    53.76%

  • DPS

    $287.36

  • DPS Growth 3Yr

    135.5%

  • DPS Growth 5Yr

    64.3%

  • DPS Growth 10Yr

    20.77%

  • DPS Growth Fwd 2Yr

    -82.64%

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

39,280.0

38,890.0

39,740.0

61,787.0

81,529.0

57,144.0

Total Revenues % Chg.

26.9%

-1.0%

2.2%

55.5%

32.0%

-30.5%

Cost of Goods Sold, Total

35,579.0

33,038.0

31,684.0

37,735.0

44,803.0

44,803.0

Gross Profit

3,701.0

5,852.0

8,056.0

24,052.0

36,726.0

12,341.0

Exploration / Drilling Costs, Total

—

—

—

—

—

—

Depreciation & Amortization

3,096.0

4,223.0

4,440.0

4,582.0

5,964.0

6,126.0

Other Operating Expenses

—

—

—

—

—

-2,864.0

Other Operating Expenses, Total

3,096.0

4,223.0

4,440.0

4,582.0

5,964.0

3,262.0

Operating Income

605.0

1,629.0

3,616.0

19,470.0

30,762.0

9,079.0

Interest Expense, Total

-829.0

-919.0

-732.0

-900.0

-995.0

-195.0

Interest And Investment Income

309.0

104.0

64.0

53.0

436.0

763.0

Net Interest Expenses

-520.0

-815.0

-668.0

-847.0

-559.0

568.0

Income (Loss) On Equity Invest.

1.0

229.0

299.0

486.0

132.0

476.0

Currency Exchange Gains (Loss)

60.0

105.0

-41.0

-153.0

-266.0

-266.0

Other Non Operating Income (Expenses)

214.0

-84.0

153.0

87.0

362.0

362.0

EBT, Excl. Unusual Items

360.0

1,064.0

3,359.0

19,043.0

30,431.0

10,219.0

Restructuring Charges

-47.0

-92.0

-120.0

-1.0

-43.0

-43.0

Merger & Related Restructuring Charges

—

—

—

-12.0

-36.0

-36.0

Impairment of Goodwill

-4.0

-35.0

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

148.0

71.0

202.0

96.0

101.0

472.0

Asset Writedown

-637.0

-29.0

-101.0

-362.0

-222.0

-521.0

Other Unusual Items

—

-12.0

-33.0

-34.0

—

—

EBT, Incl. Unusual Items

-180.0

967.0

3,307.0

18,730.0

30,231.0

10,091.0

Income Tax Expense

398.0

458.0

407.0

697.0

910.0

746.0

Earnings From Continuing Operations

-578.0

509.0

2,900.0

18,033.0

29,321.0

9,345.0

Earnings Of Discontinued Operations

3,787.0

-553.0

—

—

—

—

Minority Interest

-52.0

-40.0

-50.0

-91.0

-123.0

-137.0

Net Income

3,157.0

-84.0

2,850.0

17,942.0

29,198.0

9,208.0

Net Income to Common Incl Extra Items

3,157.0

-84.0

2,850.0

17,942.0

29,198.0

9,208.0

Net Income to Common Excl. Extra Items

-630.0

469.0

2,850.0

17,942.0

29,198.0

9,208.0

Total Shares Outstanding

20.8

20.1

19.4

18.7

17.6

16.5

Weighted Avg. Shares Outstanding

20.8

20.5

19.6

19.1

18.3

17.2

Weighted Avg. Shares Outstanding Dil

20.8

20.5

19.7

19.1

18.3

17.3

EPS

152.1

-4.1

145.2

940.8

1,599.9

534.5

EPS Diluted

152.1

-4.1

145.0

938.0

1,595.0

533.0

EBITDA

3,701.0

4,456.0

6,580.0

22,074.0

33,648.0

12,127.0