OTCMDSDVY
Market cap49bUSD
Dec 20, Last price
105.77USD
1D
1.08%
1Q
3.55%
Jan 2017
378.06%
Name
DSV A/S
Chart & Performance
Profile
DSV A/S provides transport and logistics services in Europe, the Middle East, Africa, North America, South America, Asia, Australia, and the Pacific. It operates through three segments: Air & Sea, Road, and Solutions. The company offers air freight, air freight compliance and carrier, and rail freight services; sea freight, and sea freight compliance and carrier services, as well as freight containers. It also provides road freight services, such as part and full loads, groupage, specialized transport, express, and online and document handling services; and workshops. In addition, the company offers logistics solutions for automotive, consumer products, healthcare, high-tech, and industrial sectors; and inventory management solutions. Further, it provides project transport services, such as industrial projects, renewable energy, government logistics, ship charter, and air charter services; and courier and warehousing services. The company was formerly known as DSV Panalpina A/S and changed its name to DSV A/S in September 2021. DSV A/S was incorporated in 1976 and is headquartered in Hedehusene, Denmark.
Valuation
Title DKK in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 150,785,000 -36.02% | 235,665,000 29.27% | 182,306,000 57.25% | |||||||
Cost of revenue | 106,967,000 | 183,516,000 | 148,864,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 43,818,000 | 52,149,000 | 33,442,000 | |||||||
NOPBT Margin | 29.06% | 22.13% | 18.34% | |||||||
Operating Taxes | 4,083,000 | 5,550,000 | 3,650,000 | |||||||
Tax Rate | 9.32% | 10.64% | 10.91% | |||||||
NOPAT | 39,735,000 | 46,599,000 | 29,792,000 | |||||||
Net income | 12,315,000 -29.90% | 17,568,000 56.79% | 11,205,000 163.65% | |||||||
Dividends | (1,424,000) | (1,320,000) | (920,000) | |||||||
Dividend yield | 0.56% | 0.52% | 0.26% | |||||||
Proceeds from repurchase of equity | (12,203,000) | (19,695,000) | (17,057,000) | |||||||
BB yield | 4.78% | 7.79% | 4.80% | |||||||
Debt | ||||||||||
Debt current | 5,947,000 | 4,391,000 | 7,912,000 | |||||||
Long-term debt | 52,090,000 | 51,355,000 | 44,129,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 5,053,000 | 5,443,000 | 4,416,000 | |||||||
Net debt | 49,124,000 | 43,125,000 | 41,347,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 16,458,000 | 26,846,000 | 12,202,000 | |||||||
CAPEX | (2,030,000) | (1,794,000) | (1,483,000) | |||||||
Cash from investing activities | (2,030,000) | (966,000) | 420,000 | |||||||
Cash from financing activities | (17,574,000) | (24,245,000) | (8,680,000) | |||||||
FCF | 78,309,000 | 6,365,000 | 20,335,000 | |||||||
Balance | ||||||||||
Cash | 6,452,000 | 10,160,000 | 8,299,000 | |||||||
Long term investments | 2,461,000 | 2,461,000 | 2,395,000 | |||||||
Excess cash | 1,373,750 | 837,750 | 1,578,700 | |||||||
Stockholders' equity | 69,684,000 | 71,743,000 | 74,634,000 | |||||||
Invested Capital | 112,735,250 | 112,071,250 | 110,794,300 | |||||||
ROIC | 35.35% | 41.82% | 33.04% | |||||||
ROCE | 38.20% | 45.98% | 29.64% | |||||||
EV | ||||||||||
Common stock shares outstanding | 215,518 | 230,467 | 232,639 | |||||||
Price | 1,185.50 8.12% | 1,096.50 -28.22% | 1,527.50 49.75% | |||||||
Market cap | 255,496,589 1.10% | 252,707,066 -28.89% | 355,356,072 50.44% | |||||||
EV | 304,883,589 | 296,054,066 | 397,228,072 | |||||||
EBITDA | 49,129,000 | 57,220,000 | 37,636,000 | |||||||
EV/EBITDA | 6.21 | 5.17 | 10.55 | |||||||
Interest | 1,502,000 | 1,379,000 | 994,000 | |||||||
Interest/NOPBT | 3.43% | 2.64% | 2.97% |