Valuation DSV A/S

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 16:20:00 12/12/2025 GMT			5-day change	1st Jan Change
1,634.00 ^DKK	+0.90%		+6.80%	+6.87%

12-11	SKAGEN Vekst Rises 0.71 Percent in November - Strong Contributions from B3, DSV, and Hana Financial	FW
12-05	Swedish Logistic Property Completes Property Acquisition in Sweden	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	230,701	357,685	238,147	248,050	358,661	382,385	-	-
Change	-	55.04%	-33.42%	4.16%	44.59%	6.61%	-	-
Enterprise Value (EV) ¹	247,671	386,139	268,017	282,633	358,132	469,564	458,564	449,718
Change	-	55.91%	-30.59%	5.45%	26.71%	31.11%	-2.34%	-1.93%
P/E ratio	55.4x	31.7x	14.4x	20.8x	32.5x	37.9x	28.8x	21.5x
PBR	4.87x	4.83x	3.33x	3.61x	2.88x	3.16x	2.91x	2.65x
PEG	-	0x	0.2x	-0.8x	-1.8x	-4.59x	0.9x	0.6x
Capitalization / Revenue	1.99x	1.96x	1.01x	1.65x	2.15x	1.54x	1.29x	1.25x
EV / Revenue	2.14x	2.12x	1.14x	1.87x	2.14x	1.89x	1.55x	1.47x
EV / EBITDA	18.3x	18.9x	8.85x	12.3x	16.4x	16.6x	13.1x	11.4x
EV / EBIT	26x	23.8x	10.6x	15.9x	22.2x	23.9x	18.4x	15.4x
EV / FCF	25.5x	30.6x	10.4x	19.6x	38.6x	29.3x	21.6x	19.3x
FCF Yield	3.92%	3.27%	9.66%	5.1%	2.59%	3.41%	4.62%	5.19%
Dividend per Share ²	4	5.5	6.5	7	7	6.962	7.857	8.705
Rate of return	0.39%	0.36%	0.59%	0.59%	0.46%	0.43%	0.48%	0.53%
EPS ²	18.4	48.2	76.2	57.1	47	43.12	56.68	76.01
Distribution rate	21.7%	11.4%	8.53%	12.3%	14.9%	16.1%	13.9%	11.5%
Net sales ¹	115,932	182,306	235,665	150,785	167,106	248,379	295,916	306,287
EBITDA ¹	13,559	20,417	30,275	22,997	21,831	28,335	34,924	39,405
EBIT ¹	9,520	16,223	25,204	17,723	16,096	19,646	24,871	29,249
Net income ¹	4,250	11,205	17,568	12,315	10,109	9,974	12,763	17,348
Net Debt ¹	16,970	28,454	29,870	34,583	-529	87,179	76,179	67,334
Reference price ²	1,020.00	1,527.50	1,096.50	1,185.50	1,529.00	1,634.00	1,634.00	1,634.00
Nbr of stocks (in thousands)	226,178	234,164	217,188	209,237	234,572	236,113	-	-
Announcement Date	10/02/21	09/02/22	02/02/23	01/02/24	04/02/25	-	-	-

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	37.48x	1.89x	16.56x	0.43%	60.14B
KUEHNE UND NAGEL INTERNATIONAL AG	21.79x	0.82x	8.97x	3.76%	25.96B
HYUNDAI GLOVIS CO., LTD.	8.11x	0.41x	4.18x	3.14%	9.31B
NIPPON EXPRESS HOLDINGS, INC.	73.28x	0.52x	5.73x	3.06%	5.1B
LOGISTA HOLDINGS	14.55x	0.74x	2.87x	7.16%	4.42B
XIAMEN XIANGYU CO., LTD.	12.26x	-	-	3.99%	3.3B
KAMIGUMI CO., LTD.	17.2x	1.61x	9.57x	4.01%	3.24B
Average	26.38x	1.00x	7.98x	3.65%	15.93B
Weighted average by Cap.	30.76x	1.38x	12.39x	2.03%