Valuation AP Moller Maersk

Stocks

Market Closed - Nasdaq Copenhagen Other stock markets 19:20:00 13/07/2026 +04			5-day change	1st Jan Change
16,685.00 ^DKK	+5.97%		+5.67%	+13.97%

04:13pm	Shipping group Maersk resumes another service through Red Sea	RE
07-09	Maersk says rail disruptions hit services to and from north German ports	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	64,204	39,245	28,585	25,593	33,890	34,270	-	-
Change	-	-38.87%	-27.16%	-10.47%	32.42%	1.12%	-	-
Enterprise Value (EV) ¹	62,674	26,613	23,927	18,220	30,943	32,311	39,069	40,144
Change	-	-57.54%	-10.09%	-23.85%	69.83%	4.42%	20.92%	2.75%
P/E	3.81x	1.41x	7.93x	4.28x	13x	13.6x	-88.7x	-91.8x
PBR	1.5x	0.64x	0.56x	0.46x	0.63x	0.61x	0.63x	0.64x
PEG	-	0x	-0.1x	0.1x	-0.2x	-30.56x	1x	27.16x
Capitalization / Revenue	1.04x	0.48x	0.56x	0.46x	0.63x	0.61x	0.64x	0.63x
EV / Revenue	1.01x	0.33x	0.47x	0.33x	0.57x	0.58x	0.74x	0.73x
EV / EBITDA	2.61x	0.72x	2.49x	1.5x	3.25x	3.7x	6.21x	6.01x
EV / EBIT	3.19x	0.86x	6.08x	2.8x	8.84x	14.4x	-411x	-185x
EV / FCF	3.29x	0.88x	3.99x	2.53x	13.9x	-15.6x	-11.4x	-12.5x
FCF Yield	30.4%	114%	25.1%	39.6%	7.21%	-6.4%	-8.79%	-8%
Dividend per Share ²	381	623	74	155	76	58.57	28.35	27.42
Rate of return	10.7%	27.8%	4.11%	9.36%	3.3%	2.43%	1.18%	1.14%
EPS ²	938	1,595	227	387	178	177.2	-27.15	-26.24
Distribution rate	40.6%	39.1%	32.6%	40.1%	42.7%	33.1%	-104%	-104%
Net sales ¹	61,787	81,529	51,065	55,482	53,988	55,863	53,134	54,745
EBITDA ¹	24,036	36,813	9,591	12,128	9,530	8,722	6,288	6,680
EBIT ¹	19,674	30,860	3,934	6,499	3,500	2,241	-95	-217
Net income ¹	17,942	29,198	3,822	6,109	2,725	2,563	-391.9	237.7
Net Debt ¹	-1,530	-12,632	-4,658	-7,373	-2,947	-1,959	4,799	5,875
Reference price ²	3,571.24	2,244.26	1,800.33	1,656.81	2,305.89	2,408.23	2,408.23	2,408.23
Nbr of stocks (in thousands)	18,715	17,649	16,007	15,746	14,697	14,458	-	-
Announcement Date	09/02/22	08/02/23	08/02/24	06/02/25	04/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AP MOLLER MAERSK	13.59x	0.58x	3.7x	2.43%	34.27B
COSCO SHIPPING HOLDINGS CO., LTD.	8.76x	0.56x	2.29x	5.4%	30.35B
HAPAG-LLOYD AG	-75.81x	1.25x	10.63x	1.75%	23.45B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	11.21x	4.23x	8.09x	4.25%	18.42B
NIPPON YUSEN KABUSHIKI KAISHA	10.33x	1.25x	9.69x	3.93%	13.21B
HMM CO.,LTD	13.99x	0.77x	3.85x	3.02%	12.4B
ADNOC LOGISTICS & SERVICES PLC	9.33x	2.63x	7.08x	2.87%	12.22B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	10.61x	3.08x	8.68x	7.28%	11.59B
MITSUI O.S.K. LINES, LTD.	9.66x	1.97x	14.27x	3.85%	11.33B
ORIENT OVERSEAS (INTERNATIONAL) LIMITED	9.39x	0.58x	3.1x	5.29%	10.85B
Average	2.11x	1.69x	7.14x	4.01%	17.81B
Weighted average by Cap.	-0.46x	1.50x	6.47x	3.8%