Valuation DSV A/S

Equities

Real-time Estimate Cboe Europe Other stock markets 11:40:01 12/03/2026 GMT			5-day change	1st Jan Change
1,635.75 ^DKK	+0.82%		-2.19%	+1.08%

03-10	Odin Norden rose 2.54 percent in February - macro and corporate reports in focus	FW
03-09	DNB Grønt Skifte Norden rose 1.36 percent in February - several portfolio changes	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	357,685	238,147	248,050	358,661	381,322	385,416	-	-
Change	-	-33.42%	4.16%	44.59%	6.32%	1.07%	-	-
Enterprise Value (EV) ¹	386,139	268,017	282,633	358,132	467,946	460,773	453,283	452,549
Change	-	-30.59%	5.45%	26.71%	30.66%	-1.53%	-1.63%	-0.16%
P/E ratio	31.7x	14.4x	20.8x	32.5x	47.1x	32.6x	19.3x	16x
PBR	4.83x	3.33x	3.61x	2.88x	3.25x	3.1x	2.79x	2.6x
PEG	-	0.2x	-0.8x	-1.8x	-1.7x	0.7x	0.3x	0.8x
Capitalization / Revenue	1.96x	1.01x	1.65x	2.15x	1.54x	1.33x	1.28x	1.24x
EV / Revenue	2.12x	1.14x	1.87x	2.14x	1.89x	1.59x	1.51x	1.45x
EV / EBITDA	18.9x	8.85x	12.3x	16.4x	16.6x	13.1x	11.2x	10.3x
EV / EBIT	23.8x	10.6x	15.9x	22.2x	23.9x	18.7x	15.1x	13.7x
EV / FCF	30.6x	10.4x	19.6x	38.6x	24.8x	25.8x	18.6x	16.2x
FCF Yield	3.27%	9.66%	5.1%	2.59%	4.04%	3.87%	5.37%	6.16%
Dividend per Share ²	5.5	6.5	7	7	7	7.6	9.54	10.31
Rate of return	0.36%	0.59%	0.59%	0.46%	0.43%	0.47%	0.59%	0.64%
EPS ²	48.2	76.2	57.1	47	34.3	49.74	84.19	101.4
Distribution rate	11.4%	8.53%	12.3%	14.9%	20.4%	15.3%	11.3%	10.2%
Net sales ¹	182,306	235,665	150,785	167,106	247,331	290,215	301,086	311,688
EBITDA ¹	20,417	30,275	22,997	21,831	28,244	35,100	40,429	43,725
EBIT ¹	16,223	25,204	17,723	16,096	19,611	24,706	29,997	33,127
Net income ¹	11,205	17,568	12,315	10,109	8,386	11,098	19,649	23,457
Net Debt ¹	28,454	29,870	34,583	-529	86,624	75,357	67,867	67,133
Reference price ²	1,527.50	1,096.50	1,185.50	1,529.00	1,615.00	1,622.50	1,622.50	1,622.50
Nbr of stocks (in thousands)	234,164	217,188	209,237	234,572	236,113	237,545	-	-
Announcement Date	09/02/22	02/02/23	01/02/24	04/02/25	04/02/26	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DSV A/S	32.62x	1.59x	13.13x	0.47%	59.68B
KUEHNE UND NAGEL INTERNATIONAL AG	21.96x	0.84x	9.34x	3.67%	26.13B
HYUNDAI GLOVIS CO., LTD.	10.57x	0.54x	5.59x	2.42%	12.01B
NIPPON EXPRESS HOLDINGS, INC.	86.38x	0.57x	6.26x	2.67%	5.71B
LOGISTA HOLDINGS	14.89x	0.82x	3.16x	6.77%	4.63B
KAMIGUMI CO., LTD.	18.89x	1.84x	10.84x	3.64%	3.55B
XIAMEN XIANGYU CO., LTD.	11.81x	-	-	3.9%	3.32B
JIAYOU INTERNATIONAL LOGISTICS CO.,LTD	17.61x	-	-	2.98%	3.17B
Average	26.84x	1.03x	8.05x	3.31%	14.77B
Weighted average by Cap.	28.53x	1.22x	10.59x	1.99%