Valuation DSV A/S

Equities

Market Closed - Nasdaq Copenhagen Other stock markets 16:20:00 24/06/2025 BST			5-day change	1st Jan Change
1,524.00 ^DKK	+0.96%		-3.21%	-0.33%

05-16	DSV gets new organization in Sweden after merger with Schenker	FW
05-12	European logistics giants lift on US/China agreement	FW

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	355,472	-	-
Change	-	55.04%	-33.42%	4.16%	44.59%	-0.89%	-	-
Enterprise Value (EV) ¹	247,671	386,139	268,017	282,633	358,132	450,741	436,874	426,908
Change	-	55.91%	-30.59%	5.45%	26.71%	25.86%	-3.08%	-2.28%
P/E ratio	55.4x	31.7x	14.4x	20.8x	32.5x	31.4x	25.9x	19.3x
PBR	4.87x	4.83x	3.33x	3.61x	2.88x	2.89x	2.64x	2.4x
PEG	-	0x	0.2x	-0.8x	-1.8x	14.47x	1.2x	0.6x
Capitalization / Revenue	1.99x	1.96x	1.01x	1.65x	2.15x	1.39x	1.18x	1.14x
EV / Revenue	2.14x	2.12x	1.14x	1.87x	2.14x	1.76x	1.45x	1.37x
EV / EBITDA	18.3x	18.9x	8.85x	12.3x	16.4x	15.1x	11.9x	10.4x
EV / EBIT	26x	23.8x	10.6x	15.9x	22.2x	22.4x	17.3x	14.4x
EV / FCF	25.5x	30.6x	10.4x	19.6x	38.6x	30.1x	20x	16.8x
FCF Yield	3.92%	3.27%	9.66%	5.1%	2.59%	3.32%	5.01%	5.96%
Dividend per Share ²	4	5.5	6.5	7	7	7.188	8.298	9.864
Rate of return	0.39%	0.36%	0.59%	0.59%	0.46%	0.48%	0.55%	0.65%
EPS ²	18.4	48.2	76.2	57.1	47	48.02	58.28	78.28
Distribution rate	21.7%	11.4%	8.53%	12.3%	14.9%	15%	14.2%	12.6%
Net sales ¹	115,932	182,306	235,665	150,785	167,106	256,495	301,501	310,644
EBITDA ¹	13,559	20,417	30,275	22,997	21,831	29,801	36,692	41,105
EBIT ¹	9,520	16,223	25,204	17,723	16,096	20,140	25,243	29,690
Net income ¹	4,250	11,205	17,568	12,315	10,109	10,899	13,317	18,198
Net Debt ¹	16,970	28,454	29,870	34,583	-529	95,269	81,402	71,436
Reference price ²	1,020.00	1,527.50	1,096.50	1,185.50	1,529.00	1,509.50	1,509.50	1,509.50
Nbr of stocks (in thousands)	226,178	234,164	217,188	209,237	234,572	235,490	-	-
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	31.44x	1.76x	15.13x	0.48%	55.03B
KUEHNE UND NAGEL INTERNATIONAL AG	18.49x	0.8x	8.16x	4.41%	25.63B
HYUNDAI GLOVIS CO., LTD.	6.85x	0.3x	3.24x	3.55%	7.3B
NIPPON EXPRESS HOLDINGS, INC.	14.04x	0.48x	5.02x	3.56%	4.81B
LOGISTA HOLDINGS	13.17x	0.73x	2.7x	7.4%	4.26B
AGILITY GLOBAL PLC	24.79x	1.27x	8.82x	6.89%	3.38B
MITSUBISHI LOGISTICS CORPORATION	14.22x	1.74x	12.84x	2.68%	2.92B
KAMIGUMI CO., LTD.	16.09x	1.32x	7.79x	2.55%	2.78B
Average	17.39x	1.05x	7.96x	3.94%	13.26B
Weighted average by Cap.	24.01x	1.30x	11.21x	2.37%